{ "ticker": { "uuid": "1383eaec-7941-4eb1-85b7-5fe68eb3f916", "symbol": "WATR", "name": "Water Intelligence plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/1383eaec-7941-4eb1-85b7-5fe68eb3f916/", "api_url": "https://sharemaestro.com/factors/api/tickers/1383eaec-7941-4eb1-85b7-5fe68eb3f916/" }, "ticker_metadata": { "id": 31992, "uuid": "1383eaec-7941-4eb1-85b7-5fe68eb3f916", "symbol": "WATR", "name": "Water Intelligence plc", "asset_type": "equity", "market_cap": 40831756, "stock_exchange_id": 19, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Water Intelligence plc, together with its subsidiaries, provides leak detection and remediation services for potable and non-potable water in the United States, the United Kingdom, Ireland, Australia, Canada, and internationally. The company operates through Franchise Royalty Income, Franchise-Related Activities, US Corporate Operated Locations, and International Corporate Operated Locations segments. It also offers water leak and repair solutions for residential, commercial, and municipal customers. In addition, it provides clean water and waste-water solutions; solutions for large-diameter pipes used to convey municipal water and wastewater; and water management consultancy services. The company has a strategic partnership with Lookout Labs, Inc. to provide preventive maintenance solutions. Water Intelligence plc was incorporated in 2000 and is based in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1383eaec-7941-4eb1-85b7-5fe68eb3f916", "symbol": "WATR", "name": "Water Intelligence plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/1383eaec-7941-4eb1-85b7-5fe68eb3f916/", "api_url": "https://sharemaestro.com/factors/api/tickers/1383eaec-7941-4eb1-85b7-5fe68eb3f916/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.85, "value": 0.95, "quality": 0.74, "momentum": 0.11, "coverage": 0.909, "confidence": 0.553, "delta": null }, "headline_factors": { "price": 240, "market_cap": 4154769120, "pe_ratio": 887.7465, "earnings_yield": 0.0011, "ebitda_to_ev": 0.0032, "shareholder_yield": 0.0, "roe": 0.0691, "piotroski_f_score": 5, "momentum_12_1": -0.3108, "volatility_252d": 0.3612 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:25.343901+00:00", "batch_id": "" }, "size": { "price_close": 240, "market_cap": 4154769120, "market_cap_usd": 4154769120, "enterprise_value": 4182502422, "shares_outstanding": 17311538, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 887.7465, "pb_ratio": 61.3691, "ptbv_ratio": 61.3691, "ps_ratio": 49.8822, "pcf_ratio": 332.8606, "pfcf_ratio": 633.3733, "ev_ebitda": 310.4896, "ev_ebit": 573.3231, "ev_sales": 50.2151, "ev_fcf": 637.6011, "earnings_yield": 0.0011, "fcf_yield": 0.0016, "price_to_sales": 49.8822, "price_to_book": 61.3691, "price_to_cashflow": 332.8606, "ebitda_to_ev": 0.0032, "sales_yield": 0.0199 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0, "shareholder_yield": 0.0, "debt_paydown_yield": 0, "total_yield": 0.0 }, "quality": { "gross_margin": 0.8824, "operating_margin": 0.0876, "net_margin": 0.0562, "ebitda_margin": 0.1617, "fcf_margin": 0.0788, "roe": 0.0691, "roa": 0.0387, "roic": 0.0573, "roc_greenblatt": null, "asset_turnover": 0.6883, "cash_conversion": 1.4016, "accruals_ratio": -0.0645, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1711, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6074, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.0588, "debt_to_assets": 0.264, "interest_coverage": 4.3144, "current_ratio": 1.3417, "quick_ratio": 1.3417, "net_debt": 27733302, "local_beta": 0.0866, "volatility_252d": 0.3612, "volatility_60d": 0.8893, "max_drawdown_12m": -0.4243, "risk_adjusted_momentum": -0.8606 }, "growth": { "revenue_growth_1y": 0.0963, "revenue_growth_3y_cagr": 0.1516, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0632, "eps_growth_3y_cagr": -0.0671, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0296, "book_value_growth_1y": 0.0873, "revenue_growth": 0.0963, "earnings_growth": 0.0632 }, "momentum": { "price_return_1m": -0.0588, "price_return_3m": -0.1753, "price_return_6m": -0.1919, "price_return_9m": -0.2, "price_return_12m": -0.3514, "price_return_12m_ex1m": -0.3108, "momentum_6m": -0.1919, "momentum_12m": -0.3514, "momentum_12_1": -0.3108, "distance_from_52w_high": -0.3514, "distance_from_52w_low": 0.1268, "relative_strength": -0.5245 }, "raw_ttm": { "revenue_ttm": 83291649, "gross_profit_ttm": 73496324, "ebit_ttm": 7295192, "ebitda_ttm": 13470669, "net_income_ttm": 4680130, "eps_diluted_ttm": 0.2703, "operating_cash_flow_ttm": 12482009, "capital_expenditure_ttm": -5922261, "fcf_ttm": 6559748, "dividends_paid_ttm": null, "share_repurchases_ttm": -170522, "shares_issued_ttm": null, "interest_expense_ttm": 1690900, "cash_and_equivalents": 4211873, "total_current_assets": 22484651, "total_current_liabilities": 16758435, "net_ppe": null, "total_assets": 121002127, "total_debt": 31945175, "total_equity": 67701266, "net_working_capital": 3781882, "book_value_per_share": 3.9108, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.9108 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 25, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 25, "rank_pcf": 18, "rank_ev_ebitda": 18, "rank_ev_ebit": 42, "rank_earnings_yield": 24, "rank_fcf_yield": 20, "rank_dividend_yield": 97, "rank_shareholder_yield": 61, "rank_total_yield": 70, "rank_roe": 48, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 6, "rank_fcf_margin": 46, "rank_piotroski": 64, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 85 }, "composites": { "value_composite": 5, "quality_composite": 26, "momentum_composite": 89, "growth_composite": 31, "yield_composite": 86, "svqf_composite": 12, "vc1_composite": 5, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 74, "overall_composite": 15, "quality_value_composite": 0.8385, "os_score": 0.85, "value_percentile": 0.95, "quality_percentile": 0.74, "momentum_percentile": 0.11, "factor_coverage": 0.909, "signal_confidence": 0.553, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 74, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9359, "ticker_id": 31992, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:25.343901+00:00", "batch_id": "", "os_score_delta": null, "price_close": 240, "market_cap": 4154769120, "market_cap_usd": 4154769120, "enterprise_value": 4182502422, "shares_outstanding": 17311538, "fx_rate_to_usd": null, "pe_ratio": 887.74651986, "pb_ratio": 61.36914958, "ptbv_ratio": 61.36914958, "ps_ratio": 49.88218111, "pcf_ratio": 332.86060922, "pfcf_ratio": 633.37328202, "ev_ebitda": 310.48958459, "ev_ebit": 573.32314516, "ev_sales": 50.21514728, "ev_fcf": 637.60108193, "earnings_yield": 0.00112645, "fcf_yield": 0.00156838, "dividend_yield": 0, "buyback_yield": 4.104e-05, "shareholder_yield": 4.104e-05, "debt_paydown_yield": 0, "total_yield": 4.104e-05, "gross_margin": 0.88239727, "operating_margin": 0.08758612, "net_margin": 0.05618967, "ebitda_margin": 0.16172893, "fcf_margin": 0.07875637, "roe": 0.06912914, "roa": 0.03867808, "roic": 0.05733136, "roc_greenblatt": null, "asset_turnover": 0.68834864, "cash_conversion": 1.40161662, "accruals_ratio": -0.06447721, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.05879173, "debt_to_assets": 0.26400507, "interest_coverage": 4.31438406, "current_ratio": 1.34169157, "quick_ratio": 1.34169157, "net_debt": 27733302, "revenue_growth_1y": 0.09630984, "revenue_growth_3y_cagr": 0.15155954, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.06319782, "eps_growth_3y_cagr": -0.06713083, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02961073, "book_value_growth_1y": 0.0872664, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.171126, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05882353, "price_return_3m": -0.17525773, "price_return_6m": -0.19191919, "price_return_9m": -0.2, "price_return_12m": -0.35135135, "price_return_12m_ex1m": -0.31081081, "distance_from_52w_high": -0.35135135, "distance_from_52w_low": 0.12676056, "relative_strength": -0.52449193, "local_beta": 0.0866, "volatility_252d": 0.361171, "volatility_60d": 0.889279, "max_drawdown_12m": -0.42432432, "revenue_ttm": 83291649, "gross_profit_ttm": 73496324, "ebit_ttm": 7295192, "ebitda_ttm": 13470669, "net_income_ttm": 4680130, "eps_diluted_ttm": 0.27034744, "operating_cash_flow_ttm": 12482009, "capital_expenditure_ttm": -5922261, "fcf_ttm": 6559748, "dividends_paid_ttm": null, "share_repurchases_ttm": -170522, "shares_issued_ttm": null, "interest_expense_ttm": 1690900, "cash_and_equivalents": 4211873, "total_current_assets": 22484651, "total_current_liabilities": 16758435, "net_ppe": null, "total_assets": 121002127, "total_debt": 31945175, "total_equity": 67701266, "net_working_capital": 3781882, "book_value_per_share": 3.91075975, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.91075975, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 25, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 25, "rank_pcf": 18, "rank_ev_ebitda": 18, "rank_ev_ebit": 42, "rank_earnings_yield": 24, "rank_fcf_yield": 20, "rank_dividend_yield": 97, "rank_shareholder_yield": 61, "rank_total_yield": 70, "rank_roe": 48, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 6, "rank_fcf_margin": 46, "rank_piotroski": 64, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 85, "value_composite": 5, "quality_composite": 26, "momentum_composite": 89, "growth_composite": 31, "yield_composite": 86, "svqf_composite": 12, "vc1_composite": 5, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 74, "overall_composite": 15, "factor_coverage": 0.909, "signal_confidence": 0.553, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 240, "os": 0.85, "value": 0.95, "quality": 0.74, "momentum": 0.11, "confidence": 0.553, "coverage": 0.909, "pe_ratio": 887.7465, "earnings_yield": 0.0011, "shareholder_yield": 0.0, "roe": 0.0691, "momentum_12_1": -0.3108, "complete_fields": { "id": 9359, "ticker_id": 31992, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:25.343901+00:00", "batch_id": "", "os_score_delta": null, "price_close": 240, "market_cap": 4154769120, "market_cap_usd": 4154769120, "enterprise_value": 4182502422, "shares_outstanding": 17311538, "fx_rate_to_usd": null, "pe_ratio": 887.74651986, "pb_ratio": 61.36914958, "ptbv_ratio": 61.36914958, "ps_ratio": 49.88218111, "pcf_ratio": 332.86060922, "pfcf_ratio": 633.37328202, "ev_ebitda": 310.48958459, "ev_ebit": 573.32314516, "ev_sales": 50.21514728, "ev_fcf": 637.60108193, "earnings_yield": 0.00112645, "fcf_yield": 0.00156838, "dividend_yield": 0, "buyback_yield": 4.104e-05, "shareholder_yield": 4.104e-05, "debt_paydown_yield": 0, "total_yield": 4.104e-05, "gross_margin": 0.88239727, "operating_margin": 0.08758612, "net_margin": 0.05618967, "ebitda_margin": 0.16172893, "fcf_margin": 0.07875637, "roe": 0.06912914, "roa": 0.03867808, "roic": 0.05733136, "roc_greenblatt": null, "asset_turnover": 0.68834864, "cash_conversion": 1.40161662, "accruals_ratio": -0.06447721, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.05879173, "debt_to_assets": 0.26400507, "interest_coverage": 4.31438406, "current_ratio": 1.34169157, "quick_ratio": 1.34169157, "net_debt": 27733302, "revenue_growth_1y": 0.09630984, "revenue_growth_3y_cagr": 0.15155954, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.06319782, "eps_growth_3y_cagr": -0.06713083, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02961073, "book_value_growth_1y": 0.0872664, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.171126, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05882353, "price_return_3m": -0.17525773, "price_return_6m": -0.19191919, "price_return_9m": -0.2, "price_return_12m": -0.35135135, "price_return_12m_ex1m": -0.31081081, "distance_from_52w_high": -0.35135135, "distance_from_52w_low": 0.12676056, "relative_strength": -0.52449193, "local_beta": 0.0866, "volatility_252d": 0.361171, "volatility_60d": 0.889279, "max_drawdown_12m": -0.42432432, "revenue_ttm": 83291649, "gross_profit_ttm": 73496324, "ebit_ttm": 7295192, "ebitda_ttm": 13470669, "net_income_ttm": 4680130, "eps_diluted_ttm": 0.27034744, "operating_cash_flow_ttm": 12482009, "capital_expenditure_ttm": -5922261, "fcf_ttm": 6559748, "dividends_paid_ttm": null, "share_repurchases_ttm": -170522, "shares_issued_ttm": null, "interest_expense_ttm": 1690900, "cash_and_equivalents": 4211873, "total_current_assets": 22484651, "total_current_liabilities": 16758435, "net_ppe": null, "total_assets": 121002127, "total_debt": 31945175, "total_equity": 67701266, "net_working_capital": 3781882, "book_value_per_share": 3.91075975, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.91075975, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 25, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 25, "rank_pcf": 18, "rank_ev_ebitda": 18, "rank_ev_ebit": 42, "rank_earnings_yield": 24, "rank_fcf_yield": 20, "rank_dividend_yield": 97, "rank_shareholder_yield": 61, "rank_total_yield": 70, "rank_roe": 48, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 6, "rank_fcf_margin": 46, "rank_piotroski": 64, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 85, "value_composite": 5, "quality_composite": 26, "momentum_composite": 89, "growth_composite": 31, "yield_composite": 86, "svqf_composite": 12, "vc1_composite": 5, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 74, "overall_composite": 15, "factor_coverage": 0.909, "signal_confidence": 0.553, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "income_statement": { "revenue": 83291649, "cost_of_revenue": 9795325, "gross_profit": 73496324, "ebit": 7295192, "ebitda": 13470669, "pretax_income": null, "tax_provision": null, "net_income": 4680130, "net_income_to_common": 4680130, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5452479, "total_current_assets": 24000824, "total_assets": 114654999, "short_term_debt": 2267539, "long_term_debt": 23818440, "total_debt": 30148844, "total_liabilities": null, "total_equity": 64978714, "shares_outstanding": 17371538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12482009, "capital_expenditure": -5922261, "free_cash_flow": 6559748, "dividends_paid": null, "share_repurchases": -170522, "shares_issued": null, "net_debt_issued": 119794 }, "complete_fields": { "id": 399227, "ticker_id": 31992, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13470669", "netIncome": "4680130", "grossProfit": "73496324", "totalRevenue": "83291649", "costOfRevenue": "9795325", "interestExpense": "1690900", "operatingIncome": "7295192", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5423284" }, "balance": { "totalDebt": "30148844", "totalAssets": "114654999", "longTermDebt": "23818440", "shortTermDebt": "2267539", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "17371538", "totalCurrentAssets": "24000824", "totalShareholderEquity": "64978714", "totalCurrentLiabilities": "14314739", "cashAndShortTermInvestments": "5452479" }, "cashflow": { "freeCashFlow": "6559748", "dividendsPaid": null, "issuanceOfDebt": "26628000", "issuanceOfStock": null, "repaymentOfDebt": "-26508206", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12482009", "repurchaseOfStock": "-170522", "capitalExpenditures": "-5922261" } }, "revenue": 83291649, "cost_of_revenue": 9795325, "gross_profit": 73496324, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7295192, "depreciation_amortisation": 5423284, "ebitda": 13470669, "interest_expense": 1690900, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4680130, "net_income_continuing_ops": null, "net_income_to_common": 4680130, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5452479, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24000824, "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": 114654999, "short_term_debt": 2267539, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14314739, "long_term_debt": 23818440, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30148844, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 64978714, "shares_outstanding": 17371538, "operating_cash_flow": 12482009, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5922261, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -170522, "shares_issued": null, "net_debt_issued": 119794, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6559748, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13470669", "netIncome": "4680130", "grossProfit": "73496324", "totalRevenue": "83291649", "costOfRevenue": "9795325", "interestExpense": "1690900", "operatingIncome": "7295192", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5423284" }, "balance": { "totalDebt": "30148844", "totalAssets": "114654999", "longTermDebt": "23818440", "shortTermDebt": "2267539", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "17371538", "totalCurrentAssets": "24000824", "totalShareholderEquity": "64978714", "totalCurrentLiabilities": "14314739", "cashAndShortTermInvestments": "5452479" }, "cashflow": { "freeCashFlow": "6559748", "dividendsPaid": null, "issuanceOfDebt": "26628000", "issuanceOfStock": null, "repaymentOfDebt": "-26508206", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12482009", "repurchaseOfStock": "-170522", "capitalExpenditures": "-5922261" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "income_statement": { "revenue": 75974552, "cost_of_revenue": 10362197, "gross_profit": 65612355, "ebit": 7183546, "ebitda": 12470654, "pretax_income": null, "tax_provision": null, "net_income": 4398681, "net_income_to_common": 4398681, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8882627, "total_current_assets": 27544445, "total_assets": 96645426, "short_term_debt": 5410984, "long_term_debt": 10485214, "total_debt": 19315998, "total_liabilities": null, "total_equity": 59719171, "shares_outstanding": 17358688, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11400481, "capital_expenditure": -4640567, "free_cash_flow": 6759914, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7404570 }, "complete_fields": { "id": 399228, "ticker_id": 31992, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12470654", "netIncome": "4398681", "grossProfit": "65612355", "totalRevenue": "75974552", "costOfRevenue": "10362197", "interestExpense": "1643978", "operatingIncome": "7183546", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4587289" }, "balance": { "totalDebt": "19315998", "totalAssets": "96645426", "longTermDebt": "10485214", "shortTermDebt": "5410984", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "17358688", "totalCurrentAssets": "27544445", "totalShareholderEquity": "59719171", "totalCurrentLiabilities": "17554334", "cashAndShortTermInvestments": "8882627" }, "cashflow": { "freeCashFlow": "6759914", "dividendsPaid": null, "issuanceOfDebt": "2811353", "issuanceOfStock": "0", "repaymentOfDebt": "-10215923", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "11400481", "repurchaseOfStock": "0", "capitalExpenditures": "-4640567" } }, "revenue": 75974552, "cost_of_revenue": 10362197, "gross_profit": 65612355, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7183546, "depreciation_amortisation": 4587289, "ebitda": 12470654, "interest_expense": 1643978, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4398681, "net_income_continuing_ops": null, "net_income_to_common": 4398681, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8882627, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27544445, "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": 96645426, "short_term_debt": 5410984, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17554334, "long_term_debt": 10485214, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19315998, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59719171, "shares_outstanding": 17358688, "operating_cash_flow": 11400481, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4640567, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7404570, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6759914, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12470654", "netIncome": "4398681", "grossProfit": "65612355", "totalRevenue": "75974552", "costOfRevenue": "10362197", "interestExpense": "1643978", "operatingIncome": "7183546", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4587289" }, "balance": { "totalDebt": "19315998", "totalAssets": "96645426", "longTermDebt": "10485214", "shortTermDebt": "5410984", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "17358688", "totalCurrentAssets": "27544445", "totalShareholderEquity": "59719171", "totalCurrentLiabilities": "17554334", "cashAndShortTermInvestments": "8882627" }, "cashflow": { "freeCashFlow": "6759914", "dividendsPaid": null, "issuanceOfDebt": "2811353", "issuanceOfStock": "0", "repaymentOfDebt": "-10215923", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "11400481", "repurchaseOfStock": "0", "capitalExpenditures": "-4640567" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "income_statement": { "revenue": 71333461, "cost_of_revenue": 9659600, "gross_profit": 61673861, "ebit": 6845258, "ebitda": 11279577, "pretax_income": null, "tax_provision": null, "net_income": 3566540, "net_income_to_common": 3566540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23014454, "total_current_assets": 35167108, "total_assets": 96588457, "short_term_debt": 4092050, "long_term_debt": 12741748, "total_debt": 20854373, "total_liabilities": null, "total_equity": 54615246, "shares_outstanding": 17358688, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8871487, "capital_expenditure": -3627100, "free_cash_flow": 5244387, "dividends_paid": null, "share_repurchases": -86826, "shares_issued": -418780, "net_debt_issued": 2781514 }, "complete_fields": { "id": 399229, "ticker_id": 31992, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11279577", "netIncome": "3566540", "grossProfit": "61673861", "totalRevenue": "71333461", "costOfRevenue": "9659600", "interestExpense": "1570592", "operatingIncome": "6845258", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4204769" }, "balance": { "totalDebt": "20854373", "totalAssets": "96588457", "longTermDebt": "12741748", "shortTermDebt": "4092050", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "17358688", "totalCurrentAssets": "35167108", "totalShareholderEquity": "54615246", "totalCurrentLiabilities": "16959760", "cashAndShortTermInvestments": "23014454" }, "cashflow": { "freeCashFlow": "5244387", "dividendsPaid": null, "issuanceOfDebt": "12356696", "issuanceOfStock": "-418780", "repaymentOfDebt": "-9575182", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "8871487", "repurchaseOfStock": "-86826", "capitalExpenditures": "-3627100" } }, "revenue": 71333461, "cost_of_revenue": 9659600, "gross_profit": 61673861, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6845258, "depreciation_amortisation": 4204769, "ebitda": 11279577, "interest_expense": 1570592, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3566540, "net_income_continuing_ops": null, "net_income_to_common": 3566540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23014454, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35167108, "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": 96588457, "short_term_debt": 4092050, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16959760, "long_term_debt": 12741748, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20854373, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 54615246, "shares_outstanding": 17358688, "operating_cash_flow": 8871487, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3627100, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -86826, "shares_issued": -418780, "net_debt_issued": 2781514, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5244387, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11279577", "netIncome": "3566540", "grossProfit": "61673861", "totalRevenue": "71333461", "costOfRevenue": "9659600", "interestExpense": "1570592", "operatingIncome": "6845258", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4204769" }, "balance": { "totalDebt": "20854373", "totalAssets": "96588457", "longTermDebt": "12741748", "shortTermDebt": "4092050", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "17358688", "totalCurrentAssets": "35167108", "totalShareholderEquity": "54615246", "totalCurrentLiabilities": "16959760", "cashAndShortTermInvestments": "23014454" }, "cashflow": { "freeCashFlow": "5244387", "dividendsPaid": null, "issuanceOfDebt": "12356696", "issuanceOfStock": "-418780", "repaymentOfDebt": "-9575182", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "8871487", "repurchaseOfStock": "-86826", "capitalExpenditures": "-3627100" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "income_statement": { "revenue": 54543408, "cost_of_revenue": 8964486, "gross_profit": 45578922, "ebit": 6604277, "ebitda": 11470464, "pretax_income": null, "tax_provision": null, "net_income": 5764952, "net_income_to_common": 5764952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23802352, "total_current_assets": 32859464, "total_assets": 83367455, "short_term_debt": 2163700, "long_term_debt": 6128605, "total_debt": 11502472, "total_liabilities": null, "total_equity": 51766276, "shares_outstanding": 17366688, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6129516, "capital_expenditure": -2596266, "free_cash_flow": 3533250, "dividends_paid": null, "share_repurchases": -466551, "shares_issued": 23481351, "net_debt_issued": -978441 }, "complete_fields": { "id": 399230, "ticker_id": 31992, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11470464", "netIncome": "5764952", "grossProfit": "45578922", "totalRevenue": "54543408", "costOfRevenue": "8964486", "interestExpense": "969130", "operatingIncome": "6604277", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2945295" }, "balance": { "totalDebt": "11502472", "totalAssets": "83367455", "longTermDebt": "6128605", "shortTermDebt": "2163700", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "17366688", "totalCurrentAssets": "32859464", "totalShareholderEquity": "51766276", "totalCurrentLiabilities": "13014273", "cashAndShortTermInvestments": "23802352" }, "cashflow": { "freeCashFlow": "3533250", "dividendsPaid": null, "issuanceOfDebt": "3200000", "issuanceOfStock": "23481351", "repaymentOfDebt": "-4178441", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "6129516", "repurchaseOfStock": "-466551", "capitalExpenditures": "-2596266" } }, "revenue": 54543408, "cost_of_revenue": 8964486, "gross_profit": 45578922, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6604277, "depreciation_amortisation": 2945295, "ebitda": 11470464, "interest_expense": 969130, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5764952, "net_income_continuing_ops": null, "net_income_to_common": 5764952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23802352, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32859464, "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": 83367455, "short_term_debt": 2163700, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13014273, "long_term_debt": 6128605, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11502472, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 51766276, "shares_outstanding": 17366688, "operating_cash_flow": 6129516, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2596266, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -466551, "shares_issued": 23481351, "net_debt_issued": -978441, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3533250, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11470464", "netIncome": "5764952", "grossProfit": "45578922", "totalRevenue": "54543408", "costOfRevenue": "8964486", "interestExpense": "969130", "operatingIncome": "6604277", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2945295" }, "balance": { "totalDebt": "11502472", "totalAssets": "83367455", "longTermDebt": "6128605", "shortTermDebt": "2163700", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "17366688", "totalCurrentAssets": "32859464", "totalShareholderEquity": "51766276", "totalCurrentLiabilities": "13014273", "cashAndShortTermInvestments": "23802352" }, "cashflow": { "freeCashFlow": "3533250", "dividendsPaid": null, "issuanceOfDebt": "3200000", "issuanceOfStock": "23481351", "repaymentOfDebt": "-4178441", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "6129516", "repurchaseOfStock": "-466551", "capitalExpenditures": "-2596266" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+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": 4211873, "total_current_assets": 22484651, "total_assets": 121002127, "short_term_debt": null, "long_term_debt": null, "total_debt": 31945175, "total_liabilities": null, "total_equity": 67701266, "shares_outstanding": 17311538, "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": 399225, "ticker_id": 31992, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "31945175", "totalAssets": "121002127", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "17311538", "totalCurrentAssets": "22484651", "totalShareholderEquity": "67701266", "totalCurrentLiabilities": "16758435", "cashAndShortTermInvestments": "4211873" } }, "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": 4211873, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22484651, "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": 121002127, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16758435, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31945175, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 67701266, "shares_outstanding": 17311538, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "31945175", "totalAssets": "121002127", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "17311538", "totalCurrentAssets": "22484651", "totalShareholderEquity": "67701266", "totalCurrentLiabilities": "16758435", "cashAndShortTermInvestments": "4211873" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+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": 5452479, "total_current_assets": 24000824, "total_assets": 114654999, "short_term_debt": 2267539, "long_term_debt": 23818440, "total_debt": 30148844, "total_liabilities": null, "total_equity": 64978714, "shares_outstanding": 17371538, "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": 399226, "ticker_id": 31992, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:17.704488+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "30148844", "totalAssets": "114654999", "longTermDebt": "23818440", "shortTermDebt": "2267539", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "17371538", "totalCurrentAssets": "24000824", "totalShareholderEquity": "64978714", "totalCurrentLiabilities": "14314739", "cashAndShortTermInvestments": "5452479" } }, "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": 5452479, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24000824, "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": 114654999, "short_term_debt": 2267539, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14314739, "long_term_debt": 23818440, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30148844, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 64978714, "shares_outstanding": 17371538, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "30148844", "totalAssets": "114654999", "longTermDebt": "23818440", "shortTermDebt": "2267539", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "17371538", "totalCurrentAssets": "24000824", "totalShareholderEquity": "64978714", "totalCurrentLiabilities": "14314739", "cashAndShortTermInvestments": "5452479" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }