{ "ticker": { "uuid": "149077f1-6cb2-49f7-918f-c2bc9669c7b8", "symbol": "COPC", "name": "Coppa Collective plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/149077f1-6cb2-49f7-918f-c2bc9669c7b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/149077f1-6cb2-49f7-918f-c2bc9669c7b8/" }, "ticker_metadata": { "id": 27365, "uuid": "149077f1-6cb2-49f7-918f-c2bc9669c7b8", "symbol": "COPC", "name": "Coppa Collective plc", "asset_type": "equity", "market_cap": 24943952, "stock_exchange_id": 19, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Coppa Collective plc, together with its subsidiaries, owns, develops, and operates restaurant and hotel sites in the United Kingdom. The company operates through Restaurant and Hotel segments. It also operates brands across various locations comprising of Coppa Club, a multi-use, all-day concept that combines dining, caf\u00e9-workspace, lounge, and bar; Noci, fresh pasta restaurant; Tavolino, an Italian restaurant and Aperitivo bar; and pubs and inns. The company was formerly known as Various Eateries PLC and changed its name to Coppa Collective plc in March 2026. Coppa Collective plc was founded in 2014 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": "149077f1-6cb2-49f7-918f-c2bc9669c7b8", "symbol": "COPC", "name": "Coppa Collective plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/149077f1-6cb2-49f7-918f-c2bc9669c7b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/149077f1-6cb2-49f7-918f-c2bc9669c7b8/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.82, "value": 0.82, "quality": 0.28, "momentum": 0.68, "coverage": 0.818, "confidence": 0.614, "delta": null }, "headline_factors": { "price": 14.25, "market_cap": 2494395026.25, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0021, "shareholder_yield": 0, "roe": -0.1001, "piotroski_f_score": 6, "momentum_12_1": 0.0185, "volatility_252d": 98.2701 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:00.913704+00:00", "batch_id": "" }, "size": { "price_close": 14.25, "market_cap": 2494395026.25, "market_cap_usd": 2494395026.25, "enterprise_value": 2518872026.25, "shares_outstanding": 175045265, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 91.3363, "ptbv_ratio": 91.3363, "ps_ratio": 47.6248, "pcf_ratio": 321.4012, "pfcf_ratio": 406.9824, "ev_ebitda": 468.8891, "ev_ebit": 2225.152, "ev_sales": 48.0921, "ev_fcf": 410.976, "earnings_yield": null, "fcf_yield": 0.0024, "price_to_sales": 47.6248, "price_to_book": 91.3363, "price_to_cashflow": 321.4012, "ebitda_to_ev": 0.0021, "sales_yield": 0.0208 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1082, "operating_margin": 0.0216, "net_margin": -0.0522, "ebitda_margin": 0.1026, "fcf_margin": 0.117, "roe": -0.1001, "roa": -0.0389, "roic": 0.0164, "roc_greenblatt": null, "asset_turnover": 0.7448, "cash_conversion": -2.2426, "accruals_ratio": -0.1492, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1081, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0806, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.5564, "debt_to_assets": 0.4615, "interest_coverage": 0.526, "current_ratio": 0.61, "quick_ratio": 0.61, "net_debt": 24477000, "local_beta": null, "volatility_252d": 98.2701, "volatility_60d": 1.1141, "max_drawdown_12m": -0.9913, "risk_adjusted_momentum": 0.0002 }, "growth": { "revenue_growth_1y": 0.0584, "revenue_growth_3y_cagr": 0.088, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0739, "revenue_growth": 0.0584, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0364, "price_return_3m": -0.0656, "price_return_6m": 0.1875, "price_return_9m": 0.2338, "price_return_12m": 0.0556, "price_return_12m_ex1m": 0.0185, "momentum_6m": 0.1875, "momentum_12m": 0.0556, "momentum_12_1": 0.0185, "distance_from_52w_high": -0.0656, "distance_from_52w_low": 120.2766, "relative_strength": -0.1176 }, "raw_ttm": { "revenue_ttm": 52376000, "gross_profit_ttm": 5669000, "ebit_ttm": 1132000, "ebitda_ttm": 5372000, "net_income_ttm": -2733000, "eps_diluted_ttm": -0.0156, "operating_cash_flow_ttm": 7761000, "capital_expenditure_ttm": -1632000, "fcf_ttm": 6129000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 2152000, "cash_and_equivalents": 7977000, "total_current_assets": 11028000, "total_current_liabilities": 18079000, "net_ppe": null, "total_assets": 70323000, "total_debt": 32454000, "total_equity": 27310000, "net_working_capital": -11638000, "book_value_per_share": 0.156, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.156 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 35, "rank_ps": 24, "rank_pcf": 17, "rank_ev_ebitda": 31, "rank_ev_ebit": 89, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 75, "rank_roe": 78, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 94, "rank_fcf_margin": 32, "rank_piotroski": 30, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 45 }, "composites": { "value_composite": 18, "quality_composite": 72, "momentum_composite": 32, "growth_composite": 33, "yield_composite": 80, "svqf_composite": 34, "vc1_composite": 13, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.4792, "os_score": 0.82, "value_percentile": 0.82, "quality_percentile": 0.28, "momentum_percentile": 0.68, "factor_coverage": 0.818, "signal_confidence": 0.614, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 16, "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": 8530, "ticker_id": 27365, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:00.913704+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.25, "market_cap": 2494395026.25, "market_cap_usd": 2494395026.25, "enterprise_value": 2518872026.25, "shares_outstanding": 175045265, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 91.33632465, "ptbv_ratio": 91.33632465, "ps_ratio": 47.62477139, "pcf_ratio": 321.40124034, "pfcf_ratio": 406.98238314, "ev_ebitda": 468.88905924, "ev_ebit": 2225.15196665, "ev_sales": 48.09210375, "ev_fcf": 410.97601995, "earnings_yield": null, "fcf_yield": 0.00243323, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1082366, "operating_margin": 0.02161295, "net_margin": -0.05218039, "ebitda_margin": 0.10256606, "fcf_margin": 0.11701925, "roe": -0.10007323, "roa": -0.03886353, "roic": 0.01639408, "roc_greenblatt": null, "asset_turnover": 0.74479189, "cash_conversion": -2.24259056, "accruals_ratio": -0.14922572, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.55640357, "debt_to_assets": 0.46149908, "interest_coverage": 0.5260223, "current_ratio": 0.60998949, "quick_ratio": 0.60998949, "net_debt": 24477000, "revenue_growth_1y": 0.05840036, "revenue_growth_3y_cagr": 0.08800293, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.07392336, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.108095, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03636364, "price_return_3m": -0.06557377, "price_return_6m": 0.1875, "price_return_9m": 0.23376623, "price_return_12m": 0.05555556, "price_return_12m_ex1m": 0.01851852, "distance_from_52w_high": -0.06557377, "distance_from_52w_low": 120.27659574, "relative_strength": -0.11758503, "local_beta": null, "volatility_252d": 98.270074, "volatility_60d": 1.114136, "max_drawdown_12m": -0.9912963, "revenue_ttm": 52376000, "gross_profit_ttm": 5669000, "ebit_ttm": 1132000, "ebitda_ttm": 5372000, "net_income_ttm": -2733000, "eps_diluted_ttm": -0.0156131, "operating_cash_flow_ttm": 7761000, "capital_expenditure_ttm": -1632000, "fcf_ttm": 6129000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 2152000, "cash_and_equivalents": 7977000, "total_current_assets": 11028000, "total_current_liabilities": 18079000, "net_ppe": null, "total_assets": 70323000, "total_debt": 32454000, "total_equity": 27310000, "net_working_capital": -11638000, "book_value_per_share": 0.15601679, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.15601679, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 35, "rank_ps": 24, "rank_pcf": 17, "rank_ev_ebitda": 31, "rank_ev_ebit": 89, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 75, "rank_roe": 78, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 94, "rank_fcf_margin": 32, "rank_piotroski": 30, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 45, "value_composite": 18, "quality_composite": 72, "momentum_composite": 32, "growth_composite": 33, "yield_composite": 80, "svqf_composite": 34, "vc1_composite": 13, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.818, "signal_confidence": 0.614, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 16, "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": 14.25, "os": 0.82, "value": 0.82, "quality": 0.28, "momentum": 0.68, "confidence": 0.614, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1001, "momentum_12_1": 0.0185, "complete_fields": { "id": 8530, "ticker_id": 27365, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:00.913704+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.25, "market_cap": 2494395026.25, "market_cap_usd": 2494395026.25, "enterprise_value": 2518872026.25, "shares_outstanding": 175045265, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 91.33632465, "ptbv_ratio": 91.33632465, "ps_ratio": 47.62477139, "pcf_ratio": 321.40124034, "pfcf_ratio": 406.98238314, "ev_ebitda": 468.88905924, "ev_ebit": 2225.15196665, "ev_sales": 48.09210375, "ev_fcf": 410.97601995, "earnings_yield": null, "fcf_yield": 0.00243323, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1082366, "operating_margin": 0.02161295, "net_margin": -0.05218039, "ebitda_margin": 0.10256606, "fcf_margin": 0.11701925, "roe": -0.10007323, "roa": -0.03886353, "roic": 0.01639408, "roc_greenblatt": null, "asset_turnover": 0.74479189, "cash_conversion": -2.24259056, "accruals_ratio": -0.14922572, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.55640357, "debt_to_assets": 0.46149908, "interest_coverage": 0.5260223, "current_ratio": 0.60998949, "quick_ratio": 0.60998949, "net_debt": 24477000, "revenue_growth_1y": 0.05840036, "revenue_growth_3y_cagr": 0.08800293, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.07392336, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.108095, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03636364, "price_return_3m": -0.06557377, "price_return_6m": 0.1875, "price_return_9m": 0.23376623, "price_return_12m": 0.05555556, "price_return_12m_ex1m": 0.01851852, "distance_from_52w_high": -0.06557377, "distance_from_52w_low": 120.27659574, "relative_strength": -0.11758503, "local_beta": null, "volatility_252d": 98.270074, "volatility_60d": 1.114136, "max_drawdown_12m": -0.9912963, "revenue_ttm": 52376000, "gross_profit_ttm": 5669000, "ebit_ttm": 1132000, "ebitda_ttm": 5372000, "net_income_ttm": -2733000, "eps_diluted_ttm": -0.0156131, "operating_cash_flow_ttm": 7761000, "capital_expenditure_ttm": -1632000, "fcf_ttm": 6129000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 2152000, "cash_and_equivalents": 7977000, "total_current_assets": 11028000, "total_current_liabilities": 18079000, "net_ppe": null, "total_assets": 70323000, "total_debt": 32454000, "total_equity": 27310000, "net_working_capital": -11638000, "book_value_per_share": 0.15601679, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.15601679, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 35, "rank_ps": 24, "rank_pcf": 17, "rank_ev_ebitda": 31, "rank_ev_ebit": 89, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 75, "rank_roe": 78, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 94, "rank_fcf_margin": 32, "rank_piotroski": 30, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 45, "value_composite": 18, "quality_composite": 72, "momentum_composite": 32, "growth_composite": 33, "yield_composite": 80, "svqf_composite": 34, "vc1_composite": 13, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.818, "signal_confidence": 0.614, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 16, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "income_statement": { "revenue": 52376000, "cost_of_revenue": 46707000, "gross_profit": 5669000, "ebit": 1132000, "ebitda": 5372000, "pretax_income": null, "tax_provision": null, "net_income": -2733000, "net_income_to_common": -2733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7977000, "total_current_assets": 11028000, "total_assets": 70323000, "short_term_debt": 3390000, "long_term_debt": null, "total_debt": 32454000, "total_liabilities": null, "total_equity": 27310000, "shares_outstanding": 175045265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7761000, "capital_expenditure": -1632000, "free_cash_flow": 6129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 392662, "ticker_id": 27365, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5372000", "netIncome": "-2733000", "grossProfit": "5669000", "totalRevenue": "52376000", "costOfRevenue": "46707000", "interestExpense": "2152000", "operatingIncome": "1132000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5953000" }, "balance": { "totalDebt": "32454000", "totalAssets": "70323000", "longTermDebt": null, "shortTermDebt": "3390000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "11028000", "totalShareholderEquity": "27310000", "totalCurrentLiabilities": "18079000", "cashAndShortTermInvestments": "7977000" }, "cashflow": { "freeCashFlow": "6129000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "7761000", "repurchaseOfStock": null, "capitalExpenditures": "-1632000" } }, "revenue": 52376000, "cost_of_revenue": 46707000, "gross_profit": 5669000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1132000, "depreciation_amortisation": 5953000, "ebitda": 5372000, "interest_expense": 2152000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2733000, "net_income_continuing_ops": null, "net_income_to_common": -2733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7977000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11028000, "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": 70323000, "short_term_debt": 3390000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18079000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27310000, "shares_outstanding": 175045265, "operating_cash_flow": 7761000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1632000, "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": 6129000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5372000", "netIncome": "-2733000", "grossProfit": "5669000", "totalRevenue": "52376000", "costOfRevenue": "46707000", "interestExpense": "2152000", "operatingIncome": "1132000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5953000" }, "balance": { "totalDebt": "32454000", "totalAssets": "70323000", "longTermDebt": null, "shortTermDebt": "3390000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "11028000", "totalShareholderEquity": "27310000", "totalCurrentLiabilities": "18079000", "cashAndShortTermInvestments": "7977000" }, "cashflow": { "freeCashFlow": "6129000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "7761000", "repurchaseOfStock": null, "capitalExpenditures": "-1632000" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "income_statement": { "revenue": 49486000, "cost_of_revenue": 46022000, "gross_profit": 3464000, "ebit": -302000, "ebitda": 4579000, "pretax_income": null, "tax_provision": null, "net_income": -3357000, "net_income_to_common": -3357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5829000, "total_current_assets": 10555000, "total_assets": 73755000, "short_term_debt": 3139000, "long_term_debt": null, "total_debt": 34490000, "total_liabilities": null, "total_equity": 29490000, "shares_outstanding": 175045265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2311000, "capital_expenditure": -4317000, "free_cash_flow": -2006000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21116000, "net_debt_issued": -11409000 }, "complete_fields": { "id": 392665, "ticker_id": 27365, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4579000", "netIncome": "-3357000", "grossProfit": "3464000", "totalRevenue": "49486000", "costOfRevenue": "46022000", "interestExpense": "2434000", "operatingIncome": "-302000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5502000" }, "balance": { "totalDebt": "34490000", "totalAssets": "73755000", "longTermDebt": null, "shortTermDebt": "3139000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "10555000", "totalShareholderEquity": "29490000", "totalCurrentLiabilities": "16653000", "cashAndShortTermInvestments": "5829000" }, "cashflow": { "freeCashFlow": "-2006000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "21116000", "repaymentOfDebt": "-11409000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "2311000", "repurchaseOfStock": null, "capitalExpenditures": "-4317000" } }, "revenue": 49486000, "cost_of_revenue": 46022000, "gross_profit": 3464000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -302000, "depreciation_amortisation": 5502000, "ebitda": 4579000, "interest_expense": 2434000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3357000, "net_income_continuing_ops": null, "net_income_to_common": -3357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5829000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10555000, "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": 73755000, "short_term_debt": 3139000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16653000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29490000, "shares_outstanding": 175045265, "operating_cash_flow": 2311000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21116000, "net_debt_issued": -11409000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4579000", "netIncome": "-3357000", "grossProfit": "3464000", "totalRevenue": "49486000", "costOfRevenue": "46022000", "interestExpense": "2434000", "operatingIncome": "-302000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5502000" }, "balance": { "totalDebt": "34490000", "totalAssets": "73755000", "longTermDebt": null, "shortTermDebt": "3139000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "10555000", "totalShareholderEquity": "29490000", "totalCurrentLiabilities": "16653000", "cashAndShortTermInvestments": "5829000" }, "cashflow": { "freeCashFlow": "-2006000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "21116000", "repaymentOfDebt": "-11409000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "2311000", "repurchaseOfStock": null, "capitalExpenditures": "-4317000" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "income_statement": { "revenue": 45495000, "cost_of_revenue": 43597000, "gross_profit": 1898000, "ebit": -1922000, "ebitda": 1364000, "pretax_income": null, "tax_provision": null, "net_income": -6677000, "net_income_to_common": -6677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1902000, "total_current_assets": 5216000, "total_assets": 66638000, "short_term_debt": 13511000, "long_term_debt": null, "total_debt": 44851000, "total_liabilities": null, "total_equity": 11340000, "shares_outstanding": 89008000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2082000, "capital_expenditure": -6845000, "free_cash_flow": -4763000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 392666, "ticker_id": 27365, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1364000", "netIncome": "-6677000", "grossProfit": "1898000", "totalRevenue": "45495000", "costOfRevenue": "43597000", "interestExpense": "2470000", "operatingIncome": "-1922000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5571000" }, "balance": { "totalDebt": "44851000", "totalAssets": "66638000", "longTermDebt": null, "shortTermDebt": "13511000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "89008000", "totalCurrentAssets": "5216000", "totalShareholderEquity": "11340000", "totalCurrentLiabilities": "26891000", "cashAndShortTermInvestments": "1902000" }, "cashflow": { "freeCashFlow": "-4763000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "2082000", "repurchaseOfStock": null, "capitalExpenditures": "-6845000" } }, "revenue": 45495000, "cost_of_revenue": 43597000, "gross_profit": 1898000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1922000, "depreciation_amortisation": 5571000, "ebitda": 1364000, "interest_expense": 2470000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6677000, "net_income_continuing_ops": null, "net_income_to_common": -6677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1902000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5216000, "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": 66638000, "short_term_debt": 13511000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26891000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11340000, "shares_outstanding": 89008000, "operating_cash_flow": 2082000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6845000, "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": -4763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1364000", "netIncome": "-6677000", "grossProfit": "1898000", "totalRevenue": "45495000", "costOfRevenue": "43597000", "interestExpense": "2470000", "operatingIncome": "-1922000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5571000" }, "balance": { "totalDebt": "44851000", "totalAssets": "66638000", "longTermDebt": null, "shortTermDebt": "13511000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "89008000", "totalCurrentAssets": "5216000", "totalShareholderEquity": "11340000", "totalCurrentLiabilities": "26891000", "cashAndShortTermInvestments": "1902000" }, "cashflow": { "freeCashFlow": "-4763000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "2082000", "repurchaseOfStock": null, "capitalExpenditures": "-6845000" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "income_statement": { "revenue": 40667000, "cost_of_revenue": 36992000, "gross_profit": 3675000, "ebit": -16000, "ebitda": -508000, "pretax_income": null, "tax_provision": null, "net_income": -7215000, "net_income_to_common": -7215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9390000, "total_current_assets": 12761000, "total_assets": 71676000, "short_term_debt": 12707000, "long_term_debt": null, "total_debt": 44777000, "total_liabilities": null, "total_equity": 17948000, "shares_outstanding": 89008000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1861000, "capital_expenditure": -8852000, "free_cash_flow": -6991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -431000 }, "complete_fields": { "id": 392667, "ticker_id": 27365, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-508000", "netIncome": "-7215000", "grossProfit": "3675000", "totalRevenue": "40667000", "costOfRevenue": "36992000", "interestExpense": "2005000", "operatingIncome": "-16000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4702000" }, "balance": { "totalDebt": "44777000", "totalAssets": "71676000", "longTermDebt": null, "shortTermDebt": "12707000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "89008000", "totalCurrentAssets": "12761000", "totalShareholderEquity": "17948000", "totalCurrentLiabilities": "24127000", "cashAndShortTermInvestments": "9390000" }, "cashflow": { "freeCashFlow": "-6991000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-431000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "1861000", "repurchaseOfStock": null, "capitalExpenditures": "-8852000" } }, "revenue": 40667000, "cost_of_revenue": 36992000, "gross_profit": 3675000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16000, "depreciation_amortisation": 4702000, "ebitda": -508000, "interest_expense": 2005000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7215000, "net_income_continuing_ops": null, "net_income_to_common": -7215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9390000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12761000, "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": 71676000, "short_term_debt": 12707000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24127000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17948000, "shares_outstanding": 89008000, "operating_cash_flow": 1861000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -431000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-508000", "netIncome": "-7215000", "grossProfit": "3675000", "totalRevenue": "40667000", "costOfRevenue": "36992000", "interestExpense": "2005000", "operatingIncome": "-16000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4702000" }, "balance": { "totalDebt": "44777000", "totalAssets": "71676000", "longTermDebt": null, "shortTermDebt": "12707000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "89008000", "totalCurrentAssets": "12761000", "totalShareholderEquity": "17948000", "totalCurrentLiabilities": "24127000", "cashAndShortTermInvestments": "9390000" }, "cashflow": { "freeCashFlow": "-6991000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-431000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "1861000", "repurchaseOfStock": null, "capitalExpenditures": "-8852000" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+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": 0, "total_debt": 0, "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": 392668, "ticker_id": 27365, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2021-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "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": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2021-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+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": 7977000, "total_current_assets": 11028000, "total_assets": 70323000, "short_term_debt": 3390000, "long_term_debt": null, "total_debt": 32454000, "total_liabilities": null, "total_equity": 27310000, "shares_outstanding": 175045265, "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": 392661, "ticker_id": 27365, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "32454000", "totalAssets": "70323000", "longTermDebt": null, "shortTermDebt": "3390000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "11028000", "totalShareholderEquity": "27310000", "totalCurrentLiabilities": "18079000", "cashAndShortTermInvestments": "7977000" } }, "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": 7977000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11028000, "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": 70323000, "short_term_debt": 3390000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18079000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27310000, "shares_outstanding": 175045265, "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": "32454000", "totalAssets": "70323000", "longTermDebt": null, "shortTermDebt": "3390000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "11028000", "totalShareholderEquity": "27310000", "totalCurrentLiabilities": "18079000", "cashAndShortTermInvestments": "7977000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+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": 6021000, "total_current_assets": 9302000, "total_assets": 70334000, "short_term_debt": 3140000, "long_term_debt": 0, "total_debt": 33468000, "total_liabilities": null, "total_equity": 27617000, "shares_outstanding": 175045265, "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": 392663, "ticker_id": 27365, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "33468000", "totalAssets": "70334000", "longTermDebt": "0", "shortTermDebt": "3140000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "9302000", "totalShareholderEquity": "27617000", "totalCurrentLiabilities": "14072000", "cashAndShortTermInvestments": "6021000" } }, "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": 6021000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9302000, "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": 70334000, "short_term_debt": 3140000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14072000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27617000, "shares_outstanding": 175045265, "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": "33468000", "totalAssets": "70334000", "longTermDebt": "0", "shortTermDebt": "3140000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "9302000", "totalShareholderEquity": "27617000", "totalCurrentLiabilities": "14072000", "cashAndShortTermInvestments": "6021000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+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": 5829000, "total_current_assets": 10555000, "total_assets": 73755000, "short_term_debt": 3139000, "long_term_debt": null, "total_debt": 34490000, "total_liabilities": null, "total_equity": 29490000, "shares_outstanding": 175045265, "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": 392664, "ticker_id": 27365, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:14.472329+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "34490000", "totalAssets": "73755000", "longTermDebt": null, "shortTermDebt": "3139000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "10555000", "totalShareholderEquity": "29490000", "totalCurrentLiabilities": "16653000", "cashAndShortTermInvestments": "5829000" } }, "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": 5829000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10555000, "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": 73755000, "short_term_debt": 3139000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16653000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29490000, "shares_outstanding": 175045265, "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": "34490000", "totalAssets": "73755000", "longTermDebt": null, "shortTermDebt": "3139000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "175045265", "totalCurrentAssets": "10555000", "totalShareholderEquity": "29490000", "totalCurrentLiabilities": "16653000", "cashAndShortTermInvestments": "5829000" } } } ] }, "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }