{ "ticker": { "uuid": "189ace1d-9c89-4a41-9dce-5623819e506a", "symbol": "SBDS", "name": "Silver Bullet Data Services Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/189ace1d-9c89-4a41-9dce-5623819e506a/", "api_url": "https://sharemaestro.com/factors/api/tickers/189ace1d-9c89-4a41-9dce-5623819e506a/" }, "ticker_metadata": { "id": 30837, "uuid": "189ace1d-9c89-4a41-9dce-5623819e506a", "symbol": "SBDS", "name": "Silver Bullet Data Services Group PLC", "asset_type": "equity", "market_cap": 4207965, "stock_exchange_id": 19, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Silver Bullet Data Services Group PLC, together with its subsidiaries, provides data and digital transformation services and tools for marketing and advertising purposes in the United Kingdom, rest of Europe, the United States, and internationally. The company operates in two segments, Customer Experience (CX) Services and 4D Platform. It offers strategic consultancy and analysis, technical implementation, data activation, measurement and ROI, and managed services; Silverbullet Cloud, a portfolio of data tools and platforms that allows brands to personalize the customer journey; 4D, a privacy-first contextual targeting and insights platform; and data enrichment and AI measurement solutions. The company was formerly known as Silver Bullet Data Services Group Limited and changed its name to Silver Bullet Data Services Group PLC in June 2021. Silver Bullet Data Services Group PLC was incorporated in 2013 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": "189ace1d-9c89-4a41-9dce-5623819e506a", "symbol": "SBDS", "name": "Silver Bullet Data Services Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/189ace1d-9c89-4a41-9dce-5623819e506a/", "api_url": "https://sharemaestro.com/factors/api/tickers/189ace1d-9c89-4a41-9dce-5623819e506a/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.02, "value": 0.2, "quality": 0.12, "momentum": 0.16, "coverage": 0.758, "confidence": 0.461, "delta": null }, "headline_factors": { "price": 26.5, "market_cap": 502731447, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0002, "roe": -22.3987, "piotroski_f_score": 3, "momentum_12_1": -0.375, "volatility_252d": 0.686 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:06.507048+00:00", "batch_id": "" }, "size": { "price_close": 26.5, "market_cap": 502731447, "market_cap_usd": 502731447, "enterprise_value": 506870754, "shares_outstanding": 18970998, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3880.6278, "ptbv_ratio": 3880.6278, "ps_ratio": 53.634, "pcf_ratio": null, "pfcf_ratio": -376.3861, "ev_ebitda": null, "ev_ebit": -213.3695, "ev_sales": 54.0756, "ev_fcf": -379.4852, "earnings_yield": null, "fcf_yield": -0.0026, "price_to_sales": 53.634, "price_to_book": 3880.6278, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0185 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0002, "shareholder_yield": -0.0002, "debt_paydown_yield": 0, "total_yield": -0.0002 }, "quality": { "gross_margin": 0.7605, "operating_margin": -0.2534, "net_margin": -0.3096, "ebitda_margin": -0.1715, "fcf_margin": -0.1425, "roe": -22.3987, "roa": -0.2897, "roic": -0.4174, "roc_greenblatt": null, "asset_turnover": 0.9357, "cash_conversion": 0.4603, "accruals_ratio": -0.179, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3675, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7117, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.5753, "debt_to_assets": 0.5243, "interest_coverage": -3.5629, "current_ratio": 0.8312, "quick_ratio": 0.8312, "net_debt": 4139307, "local_beta": 1.3244, "volatility_252d": 0.686, "volatility_60d": 1.7433, "max_drawdown_12m": -0.4839, "risk_adjusted_momentum": -0.5466 }, "growth": { "revenue_growth_1y": 0.1215, "revenue_growth_3y_cagr": 0.3501, "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": -0.6388, "revenue_growth": 0.1215, "earnings_growth": null }, "momentum": { "price_return_1m": 0.325, "price_return_3m": 0.5143, "price_return_6m": 0.2619, "price_return_9m": 0.0392, "price_return_12m": -0.1719, "price_return_12m_ex1m": -0.375, "momentum_6m": 0.2619, "momentum_12m": -0.1719, "momentum_12_1": -0.375, "distance_from_52w_high": -0.1452, "distance_from_52w_low": 0.6562, "relative_strength": -0.345 }, "raw_ttm": { "revenue_ttm": 9373377, "gross_profit_ttm": 7128869, "ebit_ttm": -2375554, "ebitda_ttm": -1607336, "net_income_ttm": -2901723, "eps_diluted_ttm": -0.153, "operating_cash_flow_ttm": -1108188, "capital_expenditure_ttm": -227492, "fcf_ttm": -1335680, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 91098, "interest_expense_ttm": 666745, "cash_and_equivalents": 1112819, "total_current_assets": 4557917, "total_current_liabilities": 5483723, "net_ppe": null, "total_assets": 10016997, "total_debt": 5252126, "total_equity": 129549, "net_working_capital": -939122, "book_value_per_share": 0.0068, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0068 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 27, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 89, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 100, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 13, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 71 }, "composites": { "value_composite": 80, "quality_composite": 88, "momentum_composite": 84, "growth_composite": 25, "yield_composite": 95, "svqf_composite": 64, "vc1_composite": 73, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.1549, "os_score": 0.02, "value_percentile": 0.2, "quality_percentile": 0.12, "momentum_percentile": 0.16, "factor_coverage": 0.758, "signal_confidence": 0.461, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 80, "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": 9172, "ticker_id": 30837, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:06.507048+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.5, "market_cap": 502731447, "market_cap_usd": 502731447, "enterprise_value": 506870754, "shares_outstanding": 18970998, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3880.62777019, "ptbv_ratio": 3880.62777019, "ps_ratio": 53.63397279, "pcf_ratio": null, "pfcf_ratio": -376.38614563, "ev_ebitda": null, "ev_ebit": -213.3694936, "ev_sales": 54.07557532, "ev_fcf": -379.4851716, "earnings_yield": null, "fcf_yield": -0.00263515, "dividend_yield": 0, "buyback_yield": -0.00018121, "shareholder_yield": -0.00018121, "debt_paydown_yield": 0, "total_yield": -0.00018121, "gross_margin": 0.76054436, "operating_margin": -0.2534363, "net_margin": -0.30957071, "ebitda_margin": -0.17147886, "fcf_margin": -0.1424972, "roe": -22.39865225, "roa": -0.28967993, "roic": -0.41736369, "roc_greenblatt": null, "asset_turnover": 0.93574721, "cash_conversion": 0.46030583, "accruals_ratio": -0.17904917, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.57525931, "debt_to_assets": 0.52432141, "interest_coverage": -3.56291236, "current_ratio": 0.831172, "quick_ratio": 0.831172, "net_debt": 4139307, "revenue_growth_1y": 0.12147357, "revenue_growth_3y_cagr": 0.35005671, "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": -0.63883618, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.367474, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.325, "price_return_3m": 0.51428571, "price_return_6m": 0.26190476, "price_return_9m": 0.03921569, "price_return_12m": -0.171875, "price_return_12m_ex1m": -0.375, "distance_from_52w_high": -0.14516129, "distance_from_52w_low": 0.65625, "relative_strength": -0.34501558, "local_beta": 1.3244, "volatility_252d": 0.686043, "volatility_60d": 1.743305, "max_drawdown_12m": -0.48387097, "revenue_ttm": 9373377, "gross_profit_ttm": 7128869, "ebit_ttm": -2375554, "ebitda_ttm": -1607336, "net_income_ttm": -2901723, "eps_diluted_ttm": -0.15295574, "operating_cash_flow_ttm": -1108188, "capital_expenditure_ttm": -227492, "fcf_ttm": -1335680, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 91098, "interest_expense_ttm": 666745, "cash_and_equivalents": 1112819, "total_current_assets": 4557917, "total_current_liabilities": 5483723, "net_ppe": null, "total_assets": 10016997, "total_debt": 5252126, "total_equity": 129549, "net_working_capital": -939122, "book_value_per_share": 0.00682879, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00682879, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 27, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 89, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 100, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 13, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 71, "value_composite": 80, "quality_composite": 88, "momentum_composite": 84, "growth_composite": 25, "yield_composite": 95, "svqf_composite": 64, "vc1_composite": 73, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.758, "signal_confidence": 0.461, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 80, "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": 26.5, "os": 0.02, "value": 0.2, "quality": 0.12, "momentum": 0.16, "confidence": 0.461, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0002, "roe": -22.3987, "momentum_12_1": -0.375, "complete_fields": { "id": 9172, "ticker_id": 30837, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:06.507048+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.5, "market_cap": 502731447, "market_cap_usd": 502731447, "enterprise_value": 506870754, "shares_outstanding": 18970998, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3880.62777019, "ptbv_ratio": 3880.62777019, "ps_ratio": 53.63397279, "pcf_ratio": null, "pfcf_ratio": -376.38614563, "ev_ebitda": null, "ev_ebit": -213.3694936, "ev_sales": 54.07557532, "ev_fcf": -379.4851716, "earnings_yield": null, "fcf_yield": -0.00263515, "dividend_yield": 0, "buyback_yield": -0.00018121, "shareholder_yield": -0.00018121, "debt_paydown_yield": 0, "total_yield": -0.00018121, "gross_margin": 0.76054436, "operating_margin": -0.2534363, "net_margin": -0.30957071, "ebitda_margin": -0.17147886, "fcf_margin": -0.1424972, "roe": -22.39865225, "roa": -0.28967993, "roic": -0.41736369, "roc_greenblatt": null, "asset_turnover": 0.93574721, "cash_conversion": 0.46030583, "accruals_ratio": -0.17904917, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.57525931, "debt_to_assets": 0.52432141, "interest_coverage": -3.56291236, "current_ratio": 0.831172, "quick_ratio": 0.831172, "net_debt": 4139307, "revenue_growth_1y": 0.12147357, "revenue_growth_3y_cagr": 0.35005671, "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": -0.63883618, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.367474, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.325, "price_return_3m": 0.51428571, "price_return_6m": 0.26190476, "price_return_9m": 0.03921569, "price_return_12m": -0.171875, "price_return_12m_ex1m": -0.375, "distance_from_52w_high": -0.14516129, "distance_from_52w_low": 0.65625, "relative_strength": -0.34501558, "local_beta": 1.3244, "volatility_252d": 0.686043, "volatility_60d": 1.743305, "max_drawdown_12m": -0.48387097, "revenue_ttm": 9373377, "gross_profit_ttm": 7128869, "ebit_ttm": -2375554, "ebitda_ttm": -1607336, "net_income_ttm": -2901723, "eps_diluted_ttm": -0.15295574, "operating_cash_flow_ttm": -1108188, "capital_expenditure_ttm": -227492, "fcf_ttm": -1335680, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 91098, "interest_expense_ttm": 666745, "cash_and_equivalents": 1112819, "total_current_assets": 4557917, "total_current_liabilities": 5483723, "net_ppe": null, "total_assets": 10016997, "total_debt": 5252126, "total_equity": 129549, "net_working_capital": -939122, "book_value_per_share": 0.00682879, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00682879, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 27, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 89, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 100, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 13, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 71, "value_composite": 80, "quality_composite": 88, "momentum_composite": 84, "growth_composite": 25, "yield_composite": 95, "svqf_composite": 64, "vc1_composite": 73, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.758, "signal_confidence": 0.461, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 80, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "income_statement": { "revenue": 9373377, "cost_of_revenue": 2244508, "gross_profit": 7128869, "ebit": -2375554, "ebitda": -1607336, "pretax_income": null, "tax_provision": null, "net_income": -2901723, "net_income_to_common": -2901723, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275491, "total_current_assets": 3312215, "total_assets": 9124762, "short_term_debt": 3621400, "long_term_debt": 810324, "total_debt": 4431724, "total_liabilities": null, "total_equity": 1448147, "shares_outstanding": 17464867, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1108188, "capital_expenditure": -227492, "free_cash_flow": -1335680, "dividends_paid": null, "share_repurchases": null, "shares_issued": 91098, "net_debt_issued": 969919 }, "complete_fields": { "id": 397586, "ticker_id": 30837, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1607336", "netIncome": "-2901723", "grossProfit": "7128869", "totalRevenue": "9373377", "costOfRevenue": "2244508", "interestExpense": "666745", "operatingIncome": "-2375554", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "768218" }, "balance": { "totalDebt": "4431724", "totalAssets": "9124762", "longTermDebt": "810324", "shortTermDebt": "3621400", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "17464867", "totalCurrentAssets": "3312215", "totalShareholderEquity": "1448147", "totalCurrentLiabilities": "6527345", "cashAndShortTermInvestments": "275491" }, "cashflow": { "freeCashFlow": "-1335680", "dividendsPaid": null, "issuanceOfDebt": "1397834", "issuanceOfStock": "91098", "repaymentOfDebt": "-427915", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-1108188", "repurchaseOfStock": null, "capitalExpenditures": "-227492" } }, "revenue": 9373377, "cost_of_revenue": 2244508, "gross_profit": 7128869, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2375554, "depreciation_amortisation": 768218, "ebitda": -1607336, "interest_expense": 666745, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2901723, "net_income_continuing_ops": null, "net_income_to_common": -2901723, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275491, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3312215, "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": 9124762, "short_term_debt": 3621400, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6527345, "long_term_debt": 810324, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4431724, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1448147, "shares_outstanding": 17464867, "operating_cash_flow": -1108188, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -227492, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 91098, "net_debt_issued": 969919, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1335680, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1607336", "netIncome": "-2901723", "grossProfit": "7128869", "totalRevenue": "9373377", "costOfRevenue": "2244508", "interestExpense": "666745", "operatingIncome": "-2375554", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "768218" }, "balance": { "totalDebt": "4431724", "totalAssets": "9124762", "longTermDebt": "810324", "shortTermDebt": "3621400", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "17464867", "totalCurrentAssets": "3312215", "totalShareholderEquity": "1448147", "totalCurrentLiabilities": "6527345", "cashAndShortTermInvestments": "275491" }, "cashflow": { "freeCashFlow": "-1335680", "dividendsPaid": null, "issuanceOfDebt": "1397834", "issuanceOfStock": "91098", "repaymentOfDebt": "-427915", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-1108188", "repurchaseOfStock": null, "capitalExpenditures": "-227492" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "income_statement": { "revenue": 8358090, "cost_of_revenue": 1994497, "gross_profit": 6363593, "ebit": -2959123, "ebitda": -2122719, "pretax_income": null, "tax_provision": null, "net_income": -3169150, "net_income_to_common": -3169150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 677855, "total_current_assets": 4011417, "total_assets": 10364690, "short_term_debt": 425002, "long_term_debt": 2621472, "total_debt": 3046474, "total_liabilities": null, "total_equity": 3992656, "shares_outstanding": 17390768, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2163114, "capital_expenditure": -236468, "free_cash_flow": -2399582, "dividends_paid": null, "share_repurchases": null, "shares_issued": 954137, "net_debt_issued": 840278 }, "complete_fields": { "id": 397587, "ticker_id": 30837, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2122719", "netIncome": "-3169150", "grossProfit": "6363593", "totalRevenue": "8358090", "costOfRevenue": "1994497", "interestExpense": "488653", "operatingIncome": "-2959123", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "836404" }, "balance": { "totalDebt": "3046474", "totalAssets": "10364690", "longTermDebt": "2621472", "shortTermDebt": "425002", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "17390768", "totalCurrentAssets": "4011417", "totalShareholderEquity": "3992656", "totalCurrentLiabilities": "3258858", "cashAndShortTermInvestments": "677855" }, "cashflow": { "freeCashFlow": "-2399582", "dividendsPaid": null, "issuanceOfDebt": "1387073", "issuanceOfStock": "954137", "repaymentOfDebt": "-546795", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-2163114", "repurchaseOfStock": null, "capitalExpenditures": "-236468" } }, "revenue": 8358090, "cost_of_revenue": 1994497, "gross_profit": 6363593, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2959123, "depreciation_amortisation": 836404, "ebitda": -2122719, "interest_expense": 488653, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3169150, "net_income_continuing_ops": null, "net_income_to_common": -3169150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 677855, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4011417, "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": 10364690, "short_term_debt": 425002, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3258858, "long_term_debt": 2621472, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3046474, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3992656, "shares_outstanding": 17390768, "operating_cash_flow": -2163114, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -236468, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 954137, "net_debt_issued": 840278, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2399582, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2122719", "netIncome": "-3169150", "grossProfit": "6363593", "totalRevenue": "8358090", "costOfRevenue": "1994497", "interestExpense": "488653", "operatingIncome": "-2959123", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "836404" }, "balance": { "totalDebt": "3046474", "totalAssets": "10364690", "longTermDebt": "2621472", "shortTermDebt": "425002", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "17390768", "totalCurrentAssets": "4011417", "totalShareholderEquity": "3992656", "totalCurrentLiabilities": "3258858", "cashAndShortTermInvestments": "677855" }, "cashflow": { "freeCashFlow": "-2399582", "dividendsPaid": null, "issuanceOfDebt": "1387073", "issuanceOfStock": "954137", "repaymentOfDebt": "-546795", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-2163114", "repurchaseOfStock": null, "capitalExpenditures": "-236468" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "income_statement": { "revenue": 5818255, "cost_of_revenue": 1598973, "gross_profit": 4219282, "ebit": -7390376, "ebitda": -6557948, "pretax_income": null, "tax_provision": null, "net_income": -7222979, "net_income_to_common": -7222979, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1352221, "total_current_assets": 3840065, "total_assets": 10793274, "short_term_debt": 41227, "long_term_debt": 1797992, "total_debt": 1839219, "total_liabilities": null, "total_equity": 6003864, "shares_outstanding": 15936687, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5144389, "capital_expenditure": -1139965, "free_cash_flow": -6284354, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2063848, "net_debt_issued": 1911817 }, "complete_fields": { "id": 397588, "ticker_id": 30837, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6557948", "netIncome": "-7222979", "grossProfit": "4219282", "totalRevenue": "5818255", "costOfRevenue": "1598973", "interestExpense": "188551", "operatingIncome": "-7390376", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "790274" }, "balance": { "totalDebt": "1839219", "totalAssets": "10793274", "longTermDebt": "1797992", "shortTermDebt": "41227", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "15936687", "totalCurrentAssets": "3840065", "totalShareholderEquity": "6003864", "totalCurrentLiabilities": "2352981", "cashAndShortTermInvestments": "1352221" }, "cashflow": { "freeCashFlow": "-6284354", "dividendsPaid": null, "issuanceOfDebt": "1915080", "issuanceOfStock": "2063848", "repaymentOfDebt": "-3263", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5144389", "repurchaseOfStock": null, "capitalExpenditures": "-1139965" } }, "revenue": 5818255, "cost_of_revenue": 1598973, "gross_profit": 4219282, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7390376, "depreciation_amortisation": 790274, "ebitda": -6557948, "interest_expense": 188551, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7222979, "net_income_continuing_ops": null, "net_income_to_common": -7222979, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1352221, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3840065, "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": 10793274, "short_term_debt": 41227, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2352981, "long_term_debt": 1797992, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1839219, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6003864, "shares_outstanding": 15936687, "operating_cash_flow": -5144389, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1139965, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2063848, "net_debt_issued": 1911817, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6284354, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6557948", "netIncome": "-7222979", "grossProfit": "4219282", "totalRevenue": "5818255", "costOfRevenue": "1598973", "interestExpense": "188551", "operatingIncome": "-7390376", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "790274" }, "balance": { "totalDebt": "1839219", "totalAssets": "10793274", "longTermDebt": "1797992", "shortTermDebt": "41227", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "15936687", "totalCurrentAssets": "3840065", "totalShareholderEquity": "6003864", "totalCurrentLiabilities": "2352981", "cashAndShortTermInvestments": "1352221" }, "cashflow": { "freeCashFlow": "-6284354", "dividendsPaid": null, "issuanceOfDebt": "1915080", "issuanceOfStock": "2063848", "repaymentOfDebt": "-3263", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5144389", "repurchaseOfStock": null, "capitalExpenditures": "-1139965" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "income_statement": { "revenue": 3809255, "cost_of_revenue": 1024221, "gross_profit": 2785034, "ebit": -7687819, "ebitda": -8036840, "pretax_income": null, "tax_provision": null, "net_income": -8510682, "net_income_to_common": -8510682, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3687809, "total_current_assets": 5952781, "total_assets": 12551300, "short_term_debt": 16061, "long_term_debt": 143644, "total_debt": 159705, "total_liabilities": null, "total_equity": 9229374, "shares_outstanding": 13422687, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7221964, "capital_expenditure": -1500704, "free_cash_flow": -8722668, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11803428, "net_debt_issued": -28865 }, "complete_fields": { "id": 397589, "ticker_id": 30837, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8036840", "netIncome": "-8510682", "grossProfit": "2785034", "totalRevenue": "3809255", "costOfRevenue": "1024221", "interestExpense": "18928", "operatingIncome": "-7687819", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "512064" }, "balance": { "totalDebt": "159705", "totalAssets": "12551300", "longTermDebt": "143644", "shortTermDebt": "16061", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "13422687", "totalCurrentAssets": "5952781", "totalShareholderEquity": "9229374", "totalCurrentLiabilities": "2625089", "cashAndShortTermInvestments": "3687809" }, "cashflow": { "freeCashFlow": "-8722668", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "11803428", "repaymentOfDebt": "-28865", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-7221964", "repurchaseOfStock": null, "capitalExpenditures": "-1500704" } }, "revenue": 3809255, "cost_of_revenue": 1024221, "gross_profit": 2785034, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7687819, "depreciation_amortisation": 512064, "ebitda": -8036840, "interest_expense": 18928, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8510682, "net_income_continuing_ops": null, "net_income_to_common": -8510682, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3687809, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5952781, "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": 12551300, "short_term_debt": 16061, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2625089, "long_term_debt": 143644, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 159705, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9229374, "shares_outstanding": 13422687, "operating_cash_flow": -7221964, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1500704, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11803428, "net_debt_issued": -28865, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8722668, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8036840", "netIncome": "-8510682", "grossProfit": "2785034", "totalRevenue": "3809255", "costOfRevenue": "1024221", "interestExpense": "18928", "operatingIncome": "-7687819", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "512064" }, "balance": { "totalDebt": "159705", "totalAssets": "12551300", "longTermDebt": "143644", "shortTermDebt": "16061", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "13422687", "totalCurrentAssets": "5952781", "totalShareholderEquity": "9229374", "totalCurrentLiabilities": "2625089", "cashAndShortTermInvestments": "3687809" }, "cashflow": { "freeCashFlow": "-8722668", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "11803428", "repaymentOfDebt": "-28865", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-7221964", "repurchaseOfStock": null, "capitalExpenditures": "-1500704" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+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": 1112819, "total_current_assets": 4557917, "total_assets": 10016997, "short_term_debt": 1099503, "long_term_debt": 4152623, "total_debt": 5252126, "total_liabilities": null, "total_equity": 129549, "shares_outstanding": 18970998, "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": 397584, "ticker_id": 30837, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5252126", "totalAssets": "10016997", "longTermDebt": "4152623", "shortTermDebt": "1099503", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "18970998", "totalCurrentAssets": "4557917", "totalShareholderEquity": "129549", "totalCurrentLiabilities": "5483723", "cashAndShortTermInvestments": "1112819" } }, "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": 1112819, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4557917, "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": 10016997, "short_term_debt": 1099503, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5483723, "long_term_debt": 4152623, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5252126, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 129549, "shares_outstanding": 18970998, "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": "5252126", "totalAssets": "10016997", "longTermDebt": "4152623", "shortTermDebt": "1099503", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "18970998", "totalCurrentAssets": "4557917", "totalShareholderEquity": "129549", "totalCurrentLiabilities": "5483723", "cashAndShortTermInvestments": "1112819" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+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": 275491, "total_current_assets": 3312215, "total_assets": 9124762, "short_term_debt": 3621400, "long_term_debt": 810324, "total_debt": 4431724, "total_liabilities": null, "total_equity": 1448147, "shares_outstanding": 17464867, "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": 397585, "ticker_id": 30837, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:16.516881+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4431724", "totalAssets": "9124762", "longTermDebt": "810324", "shortTermDebt": "3621400", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "17464867", "totalCurrentAssets": "3312215", "totalShareholderEquity": "1448147", "totalCurrentLiabilities": "6527345", "cashAndShortTermInvestments": "275491" } }, "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": 275491, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3312215, "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": 9124762, "short_term_debt": 3621400, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6527345, "long_term_debt": 810324, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4431724, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1448147, "shares_outstanding": 17464867, "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": "4431724", "totalAssets": "9124762", "longTermDebt": "810324", "shortTermDebt": "3621400", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "17464867", "totalCurrentAssets": "3312215", "totalShareholderEquity": "1448147", "totalCurrentLiabilities": "6527345", "cashAndShortTermInvestments": "275491" } } } ] }, "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": "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": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }