{ "ticker": { "uuid": "151400dc-e980-4d3b-a998-658d24605368", "symbol": "CNS", "name": "Corero Network Security plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/151400dc-e980-4d3b-a998-658d24605368/", "api_url": "https://sharemaestro.com/factors/api/tickers/151400dc-e980-4d3b-a998-658d24605368/" }, "ticker_metadata": { "id": 27323, "uuid": "151400dc-e980-4d3b-a998-658d24605368", "symbol": "CNS", "name": "Corero Network Security plc", "asset_type": "equity", "market_cap": 55057752, "stock_exchange_id": 19, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Corero Network Security plc, together with its subsidiaries, provides network security solutions in the United States, the United Kingdom, and internationally. The company offers SmartWall One, a distributed denial of service solution that provides hybrid and on-premises DDoS protection solutions; deployment options comprising inline and data path protection, edge mitigation, and scrubbing; SecureWatch managed services; and DDoS intelligent services. It also offers Corero Observability and Resiliency Ecosystem, a cloud-native visibility and protection platform that provides application layer protection, zero trust admission control, advanced anti-bot protection, comprehensive threat intelligence, and real-time traffic analysis. In addition, the company engages in the sale of hardware appliances and software licenses; and subscription, maintenance and support, installation and training, professional, and project services. It serves internet service, hosting, cloud, and SaaS providers, as well as enterprises. The company was formerly known as Corero plc and changed its name to Corero Network Security plc in June 2011. Corero Network Security plc was incorporated in 1991 and is headquartered 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": "151400dc-e980-4d3b-a998-658d24605368", "symbol": "CNS", "name": "Corero Network Security plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/151400dc-e980-4d3b-a998-658d24605368/", "api_url": "https://sharemaestro.com/factors/api/tickers/151400dc-e980-4d3b-a998-658d24605368/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.01, "value": 0.12, "quality": 0.25, "momentum": 0.13, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 11.25, "market_cap": 5761857757.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0003, "shareholder_yield": 0, "roe": -0.0383, "piotroski_f_score": 4, "momentum_12_1": -0.2344, "volatility_252d": 0.6288 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.499032+00:00", "batch_id": "" }, "size": { "price_close": 11.25, "market_cap": 5761857757.5, "market_cap_usd": 5761857757.5, "enterprise_value": 5758281757.5, "shares_outstanding": 512165134, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 310.5788, "ptbv_ratio": 310.5788, "ps_ratio": 225.9641, "pcf_ratio": 1927.6874, "pfcf_ratio": -4133.3269, "ev_ebitda": 3216.9172, "ev_ebit": -8672.1111, "ev_sales": 225.8238, "ev_fcf": -4130.7617, "earnings_yield": null, "fcf_yield": -0.0002, "price_to_sales": 225.9641, "price_to_book": 310.5788, "price_to_cashflow": 1927.6874, "ebitda_to_ev": 0.0003, "sales_yield": 0.0044 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.9013, "operating_margin": -0.026, "net_margin": -0.0279, "ebitda_margin": 0.0702, "fcf_margin": -0.0547, "roe": -0.0383, "roa": -0.0216, "roic": -0.0333, "roc_greenblatt": null, "asset_turnover": 0.775, "cash_conversion": 1.9606, "accruals_ratio": -0.1125, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1039, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6985, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.9978, "debt_to_assets": 0.0139, "interest_coverage": -18.4444, "current_ratio": 1.1264, "quick_ratio": 1.1264, "net_debt": -3576000, "local_beta": 0.4388, "volatility_252d": 0.6288, "volatility_60d": 1.1581, "max_drawdown_12m": -0.4262, "risk_adjusted_momentum": -0.3728 }, "growth": { "revenue_growth_1y": 0.0383, "revenue_growth_3y_cagr": 0.0822, "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": -0.006, "revenue_growth": 0.0383, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0816, "price_return_3m": -0.0625, "price_return_6m": 0.1538, "price_return_9m": 0.1538, "price_return_12m": -0.2969, "price_return_12m_ex1m": -0.2344, "momentum_6m": 0.1538, "momentum_12m": -0.2969, "momentum_12_1": -0.2344, "distance_from_52w_high": -0.2623, "distance_from_52w_low": 0.2857, "relative_strength": -0.47 }, "raw_ttm": { "revenue_ttm": 25499000, "gross_profit_ttm": 22982000, "ebit_ttm": -664000, "ebitda_ttm": 1790000, "net_income_ttm": -711000, "eps_diluted_ttm": -0.0014, "operating_cash_flow_ttm": 2989000, "capital_expenditure_ttm": -4383000, "fcf_ttm": -1394000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 36000, "cash_and_equivalents": 4034000, "total_current_assets": 13958000, "total_current_liabilities": 12392000, "net_ppe": null, "total_assets": 32902000, "total_debt": 458000, "total_equity": 18552000, "net_working_capital": -2351000, "book_value_per_share": 0.0362, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0362 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 69, "rank_pcf": 88, "rank_ev_ebitda": 95, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 76, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 75, "rank_roe": 75, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 5, "rank_fcf_margin": 80, "rank_piotroski": 69, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 82 }, "composites": { "value_composite": 88, "quality_composite": 75, "momentum_composite": 87, "growth_composite": 67, "yield_composite": 80, "svqf_composite": 35, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.1732, "os_score": 0.01, "value_percentile": 0.12, "quality_percentile": 0.25, "momentum_percentile": 0.13, "factor_coverage": 0.848, "signal_confidence": 0.758, "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": 96, "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": 8536, "ticker_id": 27323, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.499032+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.25, "market_cap": 5761857757.5, "market_cap_usd": 5761857757.5, "enterprise_value": 5758281757.5, "shares_outstanding": 512165134, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 310.57879245, "ptbv_ratio": 310.57879245, "ps_ratio": 225.96406751, "pcf_ratio": 1927.68743978, "pfcf_ratio": -4133.32694225, "ev_ebitda": 3216.91718296, "ev_ebit": -8672.11108057, "ev_sales": 225.82382672, "ev_fcf": -4130.76166248, "earnings_yield": null, "fcf_yield": -0.00024209, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.90129025, "operating_margin": -0.02604024, "net_margin": -0.02788345, "ebitda_margin": 0.07019883, "fcf_margin": -0.05466881, "roe": -0.03832471, "roa": -0.02160963, "roic": -0.03325321, "roc_greenblatt": null, "asset_turnover": 0.77499848, "cash_conversion": 1.96061885, "accruals_ratio": -0.11245517, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.99776536, "debt_to_assets": 0.01392013, "interest_coverage": -18.44444444, "current_ratio": 1.12637185, "quick_ratio": 1.12637185, "net_debt": -3576000, "revenue_growth_1y": 0.03827517, "revenue_growth_3y_cagr": 0.0821593, "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": -0.00600086, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.103867, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08163265, "price_return_3m": -0.0625, "price_return_6m": 0.15384615, "price_return_9m": 0.15384615, "price_return_12m": -0.296875, "price_return_12m_ex1m": -0.234375, "distance_from_52w_high": -0.26229508, "distance_from_52w_low": 0.28571429, "relative_strength": -0.47001558, "local_beta": 0.4388, "volatility_252d": 0.62877, "volatility_60d": 1.158126, "max_drawdown_12m": -0.42622951, "revenue_ttm": 25499000, "gross_profit_ttm": 22982000, "ebit_ttm": -664000, "ebitda_ttm": 1790000, "net_income_ttm": -711000, "eps_diluted_ttm": -0.00138822, "operating_cash_flow_ttm": 2989000, "capital_expenditure_ttm": -4383000, "fcf_ttm": -1394000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 36000, "cash_and_equivalents": 4034000, "total_current_assets": 13958000, "total_current_liabilities": 12392000, "net_ppe": null, "total_assets": 32902000, "total_debt": 458000, "total_equity": 18552000, "net_working_capital": -2351000, "book_value_per_share": 0.03622269, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.03622269, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 69, "rank_pcf": 88, "rank_ev_ebitda": 95, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 76, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 75, "rank_roe": 75, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 5, "rank_fcf_margin": 80, "rank_piotroski": 69, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 82, "value_composite": 88, "quality_composite": 75, "momentum_composite": 87, "growth_composite": 67, "yield_composite": 80, "svqf_composite": 35, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 96, "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": 11.25, "os": 0.01, "value": 0.12, "quality": 0.25, "momentum": 0.13, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0383, "momentum_12_1": -0.2344, "complete_fields": { "id": 8536, "ticker_id": 27323, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.499032+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.25, "market_cap": 5761857757.5, "market_cap_usd": 5761857757.5, "enterprise_value": 5758281757.5, "shares_outstanding": 512165134, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 310.57879245, "ptbv_ratio": 310.57879245, "ps_ratio": 225.96406751, "pcf_ratio": 1927.68743978, "pfcf_ratio": -4133.32694225, "ev_ebitda": 3216.91718296, "ev_ebit": -8672.11108057, "ev_sales": 225.82382672, "ev_fcf": -4130.76166248, "earnings_yield": null, "fcf_yield": -0.00024209, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.90129025, "operating_margin": -0.02604024, "net_margin": -0.02788345, "ebitda_margin": 0.07019883, "fcf_margin": -0.05466881, "roe": -0.03832471, "roa": -0.02160963, "roic": -0.03325321, "roc_greenblatt": null, "asset_turnover": 0.77499848, "cash_conversion": 1.96061885, "accruals_ratio": -0.11245517, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.99776536, "debt_to_assets": 0.01392013, "interest_coverage": -18.44444444, "current_ratio": 1.12637185, "quick_ratio": 1.12637185, "net_debt": -3576000, "revenue_growth_1y": 0.03827517, "revenue_growth_3y_cagr": 0.0821593, "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": -0.00600086, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.103867, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08163265, "price_return_3m": -0.0625, "price_return_6m": 0.15384615, "price_return_9m": 0.15384615, "price_return_12m": -0.296875, "price_return_12m_ex1m": -0.234375, "distance_from_52w_high": -0.26229508, "distance_from_52w_low": 0.28571429, "relative_strength": -0.47001558, "local_beta": 0.4388, "volatility_252d": 0.62877, "volatility_60d": 1.158126, "max_drawdown_12m": -0.42622951, "revenue_ttm": 25499000, "gross_profit_ttm": 22982000, "ebit_ttm": -664000, "ebitda_ttm": 1790000, "net_income_ttm": -711000, "eps_diluted_ttm": -0.00138822, "operating_cash_flow_ttm": 2989000, "capital_expenditure_ttm": -4383000, "fcf_ttm": -1394000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 36000, "cash_and_equivalents": 4034000, "total_current_assets": 13958000, "total_current_liabilities": 12392000, "net_ppe": null, "total_assets": 32902000, "total_debt": 458000, "total_equity": 18552000, "net_working_capital": -2351000, "book_value_per_share": 0.03622269, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.03622269, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 69, "rank_pcf": 88, "rank_ev_ebitda": 95, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 76, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 75, "rank_roe": 75, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 5, "rank_fcf_margin": 80, "rank_piotroski": 69, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 82, "value_composite": 88, "quality_composite": 75, "momentum_composite": 87, "growth_composite": 67, "yield_composite": 80, "svqf_composite": 35, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 96, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "income_statement": { "revenue": 25499000, "cost_of_revenue": 2517000, "gross_profit": 22982000, "ebit": -664000, "ebitda": 1790000, "pretax_income": null, "tax_provision": null, "net_income": -711000, "net_income_to_common": -711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4034000, "total_current_assets": 13958000, "total_assets": 32902000, "short_term_debt": null, "long_term_debt": null, "total_debt": 458000, "total_liabilities": null, "total_equity": 18552000, "shares_outstanding": 512165134, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2989000, "capital_expenditure": -4383000, "free_cash_flow": -1394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 392608, "ticker_id": 27323, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1790000", "netIncome": "-711000", "grossProfit": "22982000", "totalRevenue": "25499000", "costOfRevenue": "2517000", "interestExpense": "36000", "operatingIncome": "-664000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2407000" }, "balance": { "totalDebt": "458000", "totalAssets": "32902000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "13958000", "totalShareholderEquity": "18552000", "totalCurrentLiabilities": "12392000", "cashAndShortTermInvestments": "4034000" }, "cashflow": { "freeCashFlow": "-1394000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2989000", "repurchaseOfStock": null, "capitalExpenditures": "-4383000" } }, "revenue": 25499000, "cost_of_revenue": 2517000, "gross_profit": 22982000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -664000, "depreciation_amortisation": 2407000, "ebitda": 1790000, "interest_expense": 36000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -711000, "net_income_continuing_ops": null, "net_income_to_common": -711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4034000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13958000, "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": 32902000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12392000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18552000, "shares_outstanding": 512165134, "operating_cash_flow": 2989000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4383000, "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": -1394000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1790000", "netIncome": "-711000", "grossProfit": "22982000", "totalRevenue": "25499000", "costOfRevenue": "2517000", "interestExpense": "36000", "operatingIncome": "-664000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2407000" }, "balance": { "totalDebt": "458000", "totalAssets": "32902000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "13958000", "totalShareholderEquity": "18552000", "totalCurrentLiabilities": "12392000", "cashAndShortTermInvestments": "4034000" }, "cashflow": { "freeCashFlow": "-1394000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2989000", "repurchaseOfStock": null, "capitalExpenditures": "-4383000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "income_statement": { "revenue": 24559000, "cost_of_revenue": 2134000, "gross_profit": 22425000, "ebit": 492000, "ebitda": 2816000, "pretax_income": null, "tax_provision": null, "net_income": 498000, "net_income_to_common": 498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5321000, "total_current_assets": 17000000, "total_assets": 33496000, "short_term_debt": null, "long_term_debt": null, "total_debt": 150000, "total_liabilities": null, "total_equity": 18664000, "shares_outstanding": 512165134, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3286000, "capital_expenditure": -3979000, "free_cash_flow": -693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 994000, "net_debt_issued": null }, "complete_fields": { "id": 392611, "ticker_id": 27323, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2816000", "netIncome": "498000", "grossProfit": "22425000", "totalRevenue": "24559000", "costOfRevenue": "2134000", "interestExpense": "36000", "operatingIncome": "492000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2225000" }, "balance": { "totalDebt": "150000", "totalAssets": "33496000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "17000000", "totalShareholderEquity": "18664000", "totalCurrentLiabilities": "11303000", "cashAndShortTermInvestments": "5321000" }, "cashflow": { "freeCashFlow": "-693000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "994000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3286000", "repurchaseOfStock": null, "capitalExpenditures": "-3979000" } }, "revenue": 24559000, "cost_of_revenue": 2134000, "gross_profit": 22425000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 492000, "depreciation_amortisation": 2225000, "ebitda": 2816000, "interest_expense": 36000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 498000, "net_income_continuing_ops": null, "net_income_to_common": 498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5321000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17000000, "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": 33496000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11303000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18664000, "shares_outstanding": 512165134, "operating_cash_flow": 3286000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 994000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2816000", "netIncome": "498000", "grossProfit": "22425000", "totalRevenue": "24559000", "costOfRevenue": "2134000", "interestExpense": "36000", "operatingIncome": "492000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2225000" }, "balance": { "totalDebt": "150000", "totalAssets": "33496000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "17000000", "totalShareholderEquity": "18664000", "totalCurrentLiabilities": "11303000", "cashAndShortTermInvestments": "5321000" }, "cashflow": { "freeCashFlow": "-693000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "994000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3286000", "repurchaseOfStock": null, "capitalExpenditures": "-3979000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "income_statement": { "revenue": 22349000, "cost_of_revenue": 2164000, "gross_profit": 20185000, "ebit": -16000, "ebitda": 2073000, "pretax_income": null, "tax_provision": null, "net_income": -170000, "net_income_to_common": -170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5160000, "total_current_assets": 13683000, "total_assets": 28436000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 315000, "total_liabilities": null, "total_equity": 16737000, "shares_outstanding": 501528468, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3130000, "capital_expenditure": -2636000, "free_cash_flow": 494000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 165000, "net_debt_issued": -1317000 }, "complete_fields": { "id": 392612, "ticker_id": 27323, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2073000", "netIncome": "-170000", "grossProfit": "20185000", "totalRevenue": "22349000", "costOfRevenue": "2164000", "interestExpense": "181000", "operatingIncome": "-16000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2045000" }, "balance": { "totalDebt": "315000", "totalAssets": "28436000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "501528468", "totalCurrentAssets": "13683000", "totalShareholderEquity": "16737000", "totalCurrentLiabilities": "9058000", "cashAndShortTermInvestments": "5160000" }, "cashflow": { "freeCashFlow": "494000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "165000", "repaymentOfDebt": "-1317000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3130000", "repurchaseOfStock": null, "capitalExpenditures": "-2636000" } }, "revenue": 22349000, "cost_of_revenue": 2164000, "gross_profit": 20185000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16000, "depreciation_amortisation": 2045000, "ebitda": 2073000, "interest_expense": 181000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -170000, "net_income_continuing_ops": null, "net_income_to_common": -170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5160000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13683000, "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": 28436000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9058000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16737000, "shares_outstanding": 501528468, "operating_cash_flow": 3130000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 165000, "net_debt_issued": -1317000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2073000", "netIncome": "-170000", "grossProfit": "20185000", "totalRevenue": "22349000", "costOfRevenue": "2164000", "interestExpense": "181000", "operatingIncome": "-16000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2045000" }, "balance": { "totalDebt": "315000", "totalAssets": "28436000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "501528468", "totalCurrentAssets": "13683000", "totalShareholderEquity": "16737000", "totalCurrentLiabilities": "9058000", "cashAndShortTermInvestments": "5160000" }, "cashflow": { "freeCashFlow": "494000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "165000", "repaymentOfDebt": "-1317000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3130000", "repurchaseOfStock": null, "capitalExpenditures": "-2636000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "income_statement": { "revenue": 20121000, "cost_of_revenue": 2576000, "gross_profit": 17545000, "ebit": 676000, "ebitda": 2996000, "pretax_income": null, "tax_provision": null, "net_income": 554000, "net_income_to_common": 554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5646000, "total_current_assets": 12675000, "total_assets": 26834000, "short_term_debt": 971000, "long_term_debt": 237000, "total_debt": 1286000, "total_liabilities": null, "total_equity": 15884000, "shares_outstanding": 499953971, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1729000, "capital_expenditure": -2124000, "free_cash_flow": -3853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 228000, "net_debt_issued": -1364000 }, "complete_fields": { "id": 392613, "ticker_id": 27323, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2996000", "netIncome": "554000", "grossProfit": "17545000", "totalRevenue": "20121000", "costOfRevenue": "2576000", "interestExpense": "279000", "operatingIncome": "676000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2313000" }, "balance": { "totalDebt": "1286000", "totalAssets": "26834000", "longTermDebt": "237000", "shortTermDebt": "971000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "499953971", "totalCurrentAssets": "12675000", "totalShareholderEquity": "15884000", "totalCurrentLiabilities": "8328000", "cashAndShortTermInvestments": "5646000" }, "cashflow": { "freeCashFlow": "-3853000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "228000", "repaymentOfDebt": "-1364000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-1729000", "repurchaseOfStock": null, "capitalExpenditures": "-2124000" } }, "revenue": 20121000, "cost_of_revenue": 2576000, "gross_profit": 17545000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 676000, "depreciation_amortisation": 2313000, "ebitda": 2996000, "interest_expense": 279000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 554000, "net_income_continuing_ops": null, "net_income_to_common": 554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5646000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12675000, "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": 26834000, "short_term_debt": 971000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8328000, "long_term_debt": 237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15884000, "shares_outstanding": 499953971, "operating_cash_flow": -1729000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 228000, "net_debt_issued": -1364000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2996000", "netIncome": "554000", "grossProfit": "17545000", "totalRevenue": "20121000", "costOfRevenue": "2576000", "interestExpense": "279000", "operatingIncome": "676000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2313000" }, "balance": { "totalDebt": "1286000", "totalAssets": "26834000", "longTermDebt": "237000", "shortTermDebt": "971000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "499953971", "totalCurrentAssets": "12675000", "totalShareholderEquity": "15884000", "totalCurrentLiabilities": "8328000", "cashAndShortTermInvestments": "5646000" }, "cashflow": { "freeCashFlow": "-3853000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "228000", "repaymentOfDebt": "-1364000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-1729000", "repurchaseOfStock": null, "capitalExpenditures": "-2124000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+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": 1421000, "long_term_debt": 1356000, "total_debt": 2777000, "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": 945000 }, "complete_fields": { "id": 392614, "ticker_id": 27323, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "1356000", "shortTermDebt": "1421000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "2683000", "issuanceOfStock": null, "repaymentOfDebt": "-1738000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 1421000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 1356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2777000, "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": 945000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "1356000", "shortTermDebt": "1421000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "2683000", "issuanceOfStock": null, "repaymentOfDebt": "-1738000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+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": 4034000, "total_current_assets": 13958000, "total_assets": 32902000, "short_term_debt": 117000, "long_term_debt": 341000, "total_debt": 458000, "total_liabilities": null, "total_equity": 18552000, "shares_outstanding": 512165134, "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": 392607, "ticker_id": 27323, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "458000", "totalAssets": "32902000", "longTermDebt": "341000", "shortTermDebt": "117000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "13958000", "totalShareholderEquity": "18552000", "totalCurrentLiabilities": "12392000", "cashAndShortTermInvestments": "4034000" } }, "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": 4034000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13958000, "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": 32902000, "short_term_debt": 117000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12392000, "long_term_debt": 341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18552000, "shares_outstanding": 512165134, "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": "458000", "totalAssets": "32902000", "longTermDebt": "341000", "shortTermDebt": "117000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "13958000", "totalShareholderEquity": "18552000", "totalCurrentLiabilities": "12392000", "cashAndShortTermInvestments": "4034000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+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": 3116000, "total_current_assets": 12364000, "total_assets": 29959000, "short_term_debt": 154000, "long_term_debt": 369000, "total_debt": 523000, "total_liabilities": null, "total_equity": 16642000, "shares_outstanding": 512165134, "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": 392609, "ticker_id": 27323, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "523000", "totalAssets": "29959000", "longTermDebt": "369000", "shortTermDebt": "154000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "12364000", "totalShareholderEquity": "16642000", "totalCurrentLiabilities": "9630000", "cashAndShortTermInvestments": "3116000" } }, "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": 3116000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12364000, "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": 29959000, "short_term_debt": 154000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9630000, "long_term_debt": 369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16642000, "shares_outstanding": 512165134, "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": "523000", "totalAssets": "29959000", "longTermDebt": "369000", "shortTermDebt": "154000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "12364000", "totalShareholderEquity": "16642000", "totalCurrentLiabilities": "9630000", "cashAndShortTermInvestments": "3116000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+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": 5321000, "total_current_assets": 17000000, "total_assets": 33496000, "short_term_debt": 102000, "long_term_debt": 48000, "total_debt": 150000, "total_liabilities": null, "total_equity": 18664000, "shares_outstanding": 512165134, "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": 392610, "ticker_id": 27323, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:51.242463+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "150000", "totalAssets": "33496000", "longTermDebt": "48000", "shortTermDebt": "102000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "17000000", "totalShareholderEquity": "18664000", "totalCurrentLiabilities": "11303000", "cashAndShortTermInvestments": "5321000" } }, "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": 5321000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17000000, "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": 33496000, "short_term_debt": 102000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11303000, "long_term_debt": 48000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18664000, "shares_outstanding": 512165134, "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": "150000", "totalAssets": "33496000", "longTermDebt": "48000", "shortTermDebt": "102000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "512165134", "totalCurrentAssets": "17000000", "totalShareholderEquity": "18664000", "totalCurrentLiabilities": "11303000", "cashAndShortTermInvestments": "5321000" } } } ] }, "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": "2025-12-31" }, "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" ] } } }