{ "ticker": { "uuid": "18c5237c-21d2-431e-9396-1c11a389abbd", "symbol": "STCM", "name": "Steppe Cement Ltd.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/18c5237c-21d2-431e-9396-1c11a389abbd/", "api_url": "https://sharemaestro.com/factors/api/tickers/18c5237c-21d2-431e-9396-1c11a389abbd/" }, "ticker_metadata": { "id": 31250, "uuid": "18c5237c-21d2-431e-9396-1c11a389abbd", "symbol": "STCM", "name": "Steppe Cement Ltd.", "asset_type": "equity", "market_cap": 47085000, "stock_exchange_id": 19, "industry": "Building Materials", "sector": "Basic Materials", "description": "Steppe Cement Ltd., an investment holding company, engages in the production and sale of cement and clinkers in Kazakhstan. It is also involved in providing consultancy services; and transmission and distribution of electricity. The company was incorporated in 2004 and is based in Kuala Lumpur, Malaysia.", "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": "18c5237c-21d2-431e-9396-1c11a389abbd", "symbol": "STCM", "name": "Steppe Cement Ltd.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/18c5237c-21d2-431e-9396-1c11a389abbd/", "api_url": "https://sharemaestro.com/factors/api/tickers/18c5237c-21d2-431e-9396-1c11a389abbd/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.96, "value": 0.91, "quality": 0.83, "momentum": 0.7, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 20, "market_cap": 4380000000, "pe_ratio": 1320.179, "earnings_yield": 0.0008, "ebitda_to_ev": 0.0025, "shareholder_yield": 0.001, "roe": 0.0569, "piotroski_f_score": 9, "momentum_12_1": 0.1061, "volatility_252d": 0.331 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:09.612809+00:00", "batch_id": "" }, "size": { "price_close": 20, "market_cap": 4380000000, "market_cap_usd": 4380000000, "enterprise_value": 4371217776, "shares_outstanding": 219000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1320.179, "pb_ratio": 75.1062, "ptbv_ratio": 75.1062, "ps_ratio": 43.1337, "pcf_ratio": 314.6737, "pfcf_ratio": 363.9055, "ev_ebitda": 398.3844, "ev_ebit": 764.3144, "ev_sales": 43.0472, "ev_fcf": 363.1758, "earnings_yield": 0.0008, "fcf_yield": 0.0028, "price_to_sales": 43.1337, "price_to_book": 75.1062, "price_to_cashflow": 314.6737, "ebitda_to_ev": 0.0025, "sales_yield": 0.0232 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.001, "shareholder_yield": 0.001, "debt_paydown_yield": 0.0006, "total_yield": 0.0016 }, "quality": { "gross_margin": 0.2783, "operating_margin": 0.0563, "net_margin": 0.0327, "ebitda_margin": 0.1081, "fcf_margin": 0.1185, "roe": 0.0569, "roa": 0.0406, "roic": 0.0866, "roc_greenblatt": null, "asset_turnover": 1.2425, "cash_conversion": 3.6278, "accruals_ratio": -0.1297, "sbc_to_revenue": null, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0989, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3458, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.8004, "debt_to_assets": 0.0324, "interest_coverage": 15.3791, "current_ratio": 2.1191, "quick_ratio": 2.1191, "net_debt": -8782224, "local_beta": 0.2936, "volatility_252d": 0.331, "volatility_60d": 0.7275, "max_drawdown_12m": -0.1579, "risk_adjusted_momentum": 0.3206 }, "growth": { "revenue_growth_1y": 0.1957, "revenue_growth_3y_cagr": 0.054, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.3267, "eps_growth_3y_cagr": -0.4297, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2496, "book_value_growth_1y": 0.0222, "revenue_growth": 0.1957, "earnings_growth": 2.3267 }, "momentum": { "price_return_1m": -0.0476, "price_return_3m": -0.0244, "price_return_6m": 0.0534, "price_return_9m": 0.1437, "price_return_12m": 0.0534, "price_return_12m_ex1m": 0.1061, "momentum_6m": 0.0534, "momentum_12m": 0.0534, "momentum_12_1": 0.1061, "distance_from_52w_high": -0.0698, "distance_from_52w_low": 0.251, "relative_strength": -0.1197 }, "raw_ttm": { "revenue_ttm": 101544792, "gross_profit_ttm": 28260511, "ebit_ttm": 5719136, "ebitda_ttm": 10972363, "net_income_ttm": 3317732, "eps_diluted_ttm": 0.0151, "operating_cash_flow_ttm": 13919179, "capital_expenditure_ttm": -1883087, "fcf_ttm": 12036092, "dividends_paid_ttm": null, "share_repurchases_ttm": -4350000, "shares_issued_ttm": null, "interest_expense_ttm": 371877, "cash_and_equivalents": 11432961, "total_current_assets": 36018643, "total_current_liabilities": 16997313, "net_ppe": null, "total_assets": 81724428, "total_debt": 2650737, "total_equity": 58317401, "net_working_capital": 8454533, "book_value_per_share": 0.2663, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2663 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 45, "rank_pb": 24, "rank_ptbv": 24, "rank_ps": 22, "rank_pcf": 17, "rank_ev_ebitda": 25, "rank_ev_ebit": 50, "rank_earnings_yield": 43, "rank_fcf_yield": 10, "rank_dividend_yield": 90, "rank_shareholder_yield": 14, "rank_total_yield": 11, "rank_roe": 52, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 2, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 46 }, "composites": { "value_composite": 9, "quality_composite": 17, "momentum_composite": 30, "growth_composite": 4, "yield_composite": 26, "svqf_composite": 21, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 24, "overall_composite": 4, "quality_value_composite": 0.8691, "os_score": 0.96, "value_percentile": 0.91, "quality_percentile": 0.83, "momentum_percentile": 0.7, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 24, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9204, "ticker_id": 31250, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:09.612809+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20, "market_cap": 4380000000, "market_cap_usd": 4380000000, "enterprise_value": 4371217776, "shares_outstanding": 219000000, "fx_rate_to_usd": null, "pe_ratio": 1320.17896563, "pb_ratio": 75.10622773, "ptbv_ratio": 75.10622773, "ps_ratio": 43.13367445, "pcf_ratio": 314.67373183, "pfcf_ratio": 363.90549358, "ev_ebitda": 398.38435677, "ev_ebit": 764.31436077, "ev_sales": 43.04718824, "ev_fcf": 363.17583614, "earnings_yield": 0.00075747, "fcf_yield": 0.00275349, "dividend_yield": 0, "buyback_yield": 0.00099315, "shareholder_yield": 0.00099315, "debt_paydown_yield": 0.00063164, "total_yield": 0.00162479, "gross_margin": 0.27830586, "operating_margin": 0.05632131, "net_margin": 0.0326726, "ebitda_margin": 0.10805441, "fcf_margin": 0.11852988, "roe": 0.05689094, "roa": 0.04059658, "roic": 0.08659204, "roc_greenblatt": null, "asset_turnover": 1.2425268, "cash_conversion": 3.62780719, "accruals_ratio": -0.12972189, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.80039496, "debt_to_assets": 0.03243506, "interest_coverage": 15.37910653, "current_ratio": 2.11907864, "quick_ratio": 2.11907864, "net_debt": -8782224, "revenue_growth_1y": 0.19571794, "revenue_growth_3y_cagr": 0.05396462, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.32674749, "eps_growth_3y_cagr": -0.42966418, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24956884, "book_value_growth_1y": 0.02219738, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.098935, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04761905, "price_return_3m": -0.02439024, "price_return_6m": 0.05344195, "price_return_9m": 0.14373697, "price_return_12m": 0.05344195, "price_return_12m_ex1m": 0.10611405, "distance_from_52w_high": -0.06976744, "distance_from_52w_low": 0.2509623, "relative_strength": -0.11969863, "local_beta": 0.2936, "volatility_252d": 0.331033, "volatility_60d": 0.727501, "max_drawdown_12m": -0.15789473, "revenue_ttm": 101544792, "gross_profit_ttm": 28260511, "ebit_ttm": 5719136, "ebitda_ttm": 10972363, "net_income_ttm": 3317732, "eps_diluted_ttm": 0.01514946, "operating_cash_flow_ttm": 13919179, "capital_expenditure_ttm": -1883087, "fcf_ttm": 12036092, "dividends_paid_ttm": null, "share_repurchases_ttm": -4350000, "shares_issued_ttm": null, "interest_expense_ttm": 371877, "cash_and_equivalents": 11432961, "total_current_assets": 36018643, "total_current_liabilities": 16997313, "net_ppe": null, "total_assets": 81724428, "total_debt": 2650737, "total_equity": 58317401, "net_working_capital": 8454533, "book_value_per_share": 0.2662895, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2662895, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 45, "rank_pb": 24, "rank_ptbv": 24, "rank_ps": 22, "rank_pcf": 17, "rank_ev_ebitda": 25, "rank_ev_ebit": 50, "rank_earnings_yield": 43, "rank_fcf_yield": 10, "rank_dividend_yield": 90, "rank_shareholder_yield": 14, "rank_total_yield": 11, "rank_roe": 52, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 2, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 46, "value_composite": 9, "quality_composite": 17, "momentum_composite": 30, "growth_composite": 4, "yield_composite": 26, "svqf_composite": 21, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 24, "overall_composite": 4, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20, "os": 0.96, "value": 0.91, "quality": 0.83, "momentum": 0.7, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1320.179, "earnings_yield": 0.0008, "shareholder_yield": 0.001, "roe": 0.0569, "momentum_12_1": 0.1061, "complete_fields": { "id": 9204, "ticker_id": 31250, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:09.612809+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20, "market_cap": 4380000000, "market_cap_usd": 4380000000, "enterprise_value": 4371217776, "shares_outstanding": 219000000, "fx_rate_to_usd": null, "pe_ratio": 1320.17896563, "pb_ratio": 75.10622773, "ptbv_ratio": 75.10622773, "ps_ratio": 43.13367445, "pcf_ratio": 314.67373183, "pfcf_ratio": 363.90549358, "ev_ebitda": 398.38435677, "ev_ebit": 764.31436077, "ev_sales": 43.04718824, "ev_fcf": 363.17583614, "earnings_yield": 0.00075747, "fcf_yield": 0.00275349, "dividend_yield": 0, "buyback_yield": 0.00099315, "shareholder_yield": 0.00099315, "debt_paydown_yield": 0.00063164, "total_yield": 0.00162479, "gross_margin": 0.27830586, "operating_margin": 0.05632131, "net_margin": 0.0326726, "ebitda_margin": 0.10805441, "fcf_margin": 0.11852988, "roe": 0.05689094, "roa": 0.04059658, "roic": 0.08659204, "roc_greenblatt": null, "asset_turnover": 1.2425268, "cash_conversion": 3.62780719, "accruals_ratio": -0.12972189, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.80039496, "debt_to_assets": 0.03243506, "interest_coverage": 15.37910653, "current_ratio": 2.11907864, "quick_ratio": 2.11907864, "net_debt": -8782224, "revenue_growth_1y": 0.19571794, "revenue_growth_3y_cagr": 0.05396462, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.32674749, "eps_growth_3y_cagr": -0.42966418, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24956884, "book_value_growth_1y": 0.02219738, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.098935, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04761905, "price_return_3m": -0.02439024, "price_return_6m": 0.05344195, "price_return_9m": 0.14373697, "price_return_12m": 0.05344195, "price_return_12m_ex1m": 0.10611405, "distance_from_52w_high": -0.06976744, "distance_from_52w_low": 0.2509623, "relative_strength": -0.11969863, "local_beta": 0.2936, "volatility_252d": 0.331033, "volatility_60d": 0.727501, "max_drawdown_12m": -0.15789473, "revenue_ttm": 101544792, "gross_profit_ttm": 28260511, "ebit_ttm": 5719136, "ebitda_ttm": 10972363, "net_income_ttm": 3317732, "eps_diluted_ttm": 0.01514946, "operating_cash_flow_ttm": 13919179, "capital_expenditure_ttm": -1883087, "fcf_ttm": 12036092, "dividends_paid_ttm": null, "share_repurchases_ttm": -4350000, "shares_issued_ttm": null, "interest_expense_ttm": 371877, "cash_and_equivalents": 11432961, "total_current_assets": 36018643, "total_current_liabilities": 16997313, "net_ppe": null, "total_assets": 81724428, "total_debt": 2650737, "total_equity": 58317401, "net_working_capital": 8454533, "book_value_per_share": 0.2662895, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2662895, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 45, "rank_pb": 24, "rank_ptbv": 24, "rank_ps": 22, "rank_pcf": 17, "rank_ev_ebitda": 25, "rank_ev_ebit": 50, "rank_earnings_yield": 43, "rank_fcf_yield": 10, "rank_dividend_yield": 90, "rank_shareholder_yield": 14, "rank_total_yield": 11, "rank_roe": 52, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 2, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 46, "value_composite": 9, "quality_composite": 17, "momentum_composite": 30, "growth_composite": 4, "yield_composite": 26, "svqf_composite": 21, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 24, "overall_composite": 4, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "income_statement": { "revenue": 101544792, "cost_of_revenue": 73284281, "gross_profit": 28260511, "ebit": 5719136, "ebitda": 10972363, "pretax_income": null, "tax_provision": null, "net_income": 3317732, "net_income_to_common": 3317732, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11432961, "total_current_assets": 36018643, "total_assets": 81724428, "short_term_debt": 866164, "long_term_debt": 1754412, "total_debt": 2650737, "total_liabilities": null, "total_equity": 58317401, "shares_outstanding": 219000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13919179, "capital_expenditure": -1883087, "free_cash_flow": 12036092, "dividends_paid": null, "share_repurchases": -4350000, "shares_issued": null, "net_debt_issued": -2766586 }, "complete_fields": { "id": 398143, "ticker_id": 31250, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10972363", "netIncome": "3317732", "grossProfit": "28260511", "totalRevenue": "101544792", "costOfRevenue": "73284281", "interestExpense": "371877", "operatingIncome": "5719136", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5253227" }, "balance": { "totalDebt": "2650737", "totalAssets": "81724428", "longTermDebt": "1754412", "shortTermDebt": "866164", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "36018643", "totalShareholderEquity": "58317401", "totalCurrentLiabilities": "16997313", "cashAndShortTermInvestments": "11432961" }, "cashflow": { "freeCashFlow": "12036092", "dividendsPaid": null, "issuanceOfDebt": "2273105", "issuanceOfStock": null, "repaymentOfDebt": "-5039691", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "13919179", "repurchaseOfStock": "-4350000", "capitalExpenditures": "-1883087" } }, "revenue": 101544792, "cost_of_revenue": 73284281, "gross_profit": 28260511, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5719136, "depreciation_amortisation": 5253227, "ebitda": 10972363, "interest_expense": 371877, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3317732, "net_income_continuing_ops": null, "net_income_to_common": 3317732, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11432961, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36018643, "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": 81724428, "short_term_debt": 866164, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16997313, "long_term_debt": 1754412, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2650737, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 58317401, "shares_outstanding": 219000000, "operating_cash_flow": 13919179, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1883087, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -4350000, "shares_issued": null, "net_debt_issued": -2766586, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12036092, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10972363", "netIncome": "3317732", "grossProfit": "28260511", "totalRevenue": "101544792", "costOfRevenue": "73284281", "interestExpense": "371877", "operatingIncome": "5719136", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5253227" }, "balance": { "totalDebt": "2650737", "totalAssets": "81724428", "longTermDebt": "1754412", "shortTermDebt": "866164", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "36018643", "totalShareholderEquity": "58317401", "totalCurrentLiabilities": "16997313", "cashAndShortTermInvestments": "11432961" }, "cashflow": { "freeCashFlow": "12036092", "dividendsPaid": null, "issuanceOfDebt": "2273105", "issuanceOfStock": null, "repaymentOfDebt": "-5039691", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "13919179", "repurchaseOfStock": "-4350000", "capitalExpenditures": "-1883087" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "income_statement": { "revenue": 84923700, "cost_of_revenue": 61566422, "gross_profit": 23357278, "ebit": 1281948, "ebitda": 6815200, "pretax_income": null, "tax_provision": null, "net_income": 997290, "net_income_to_common": 997290, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6063506, "total_current_assets": 32483448, "total_assets": 79174867, "short_term_debt": 3121028, "long_term_debt": 2071991, "total_debt": 5213760, "total_liabilities": null, "total_equity": 57051018, "shares_outstanding": 219000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11102900, "capital_expenditure": -1470704, "free_cash_flow": 9632196, "dividends_paid": null, "share_repurchases": -8361000, "shares_issued": null, "net_debt_issued": -1092268 }, "complete_fields": { "id": 398146, "ticker_id": 31250, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6815200", "netIncome": "997290", "grossProfit": "23357278", "totalRevenue": "84923700", "costOfRevenue": "61566422", "interestExpense": "1230368", "operatingIncome": "1281948", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5533252" }, "balance": { "totalDebt": "5213760", "totalAssets": "79174867", "longTermDebt": "2071991", "shortTermDebt": "3121028", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "32483448", "totalShareholderEquity": "57051018", "totalCurrentLiabilities": "15605782", "cashAndShortTermInvestments": "6063506" }, "cashflow": { "freeCashFlow": "9632196", "dividendsPaid": null, "issuanceOfDebt": "11407546", "issuanceOfStock": null, "repaymentOfDebt": "-12499814", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11102900", "repurchaseOfStock": "-8361000", "capitalExpenditures": "-1470704" } }, "revenue": 84923700, "cost_of_revenue": 61566422, "gross_profit": 23357278, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1281948, "depreciation_amortisation": 5533252, "ebitda": 6815200, "interest_expense": 1230368, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 997290, "net_income_continuing_ops": null, "net_income_to_common": 997290, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6063506, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32483448, "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": 79174867, "short_term_debt": 3121028, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15605782, "long_term_debt": 2071991, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5213760, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 57051018, "shares_outstanding": 219000000, "operating_cash_flow": 11102900, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1470704, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -8361000, "shares_issued": null, "net_debt_issued": -1092268, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9632196, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6815200", "netIncome": "997290", "grossProfit": "23357278", "totalRevenue": "84923700", "costOfRevenue": "61566422", "interestExpense": "1230368", "operatingIncome": "1281948", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5533252" }, "balance": { "totalDebt": "5213760", "totalAssets": "79174867", "longTermDebt": "2071991", "shortTermDebt": "3121028", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "32483448", "totalShareholderEquity": "57051018", "totalCurrentLiabilities": "15605782", "cashAndShortTermInvestments": "6063506" }, "cashflow": { "freeCashFlow": "9632196", "dividendsPaid": null, "issuanceOfDebt": "11407546", "issuanceOfStock": null, "repaymentOfDebt": "-12499814", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11102900", "repurchaseOfStock": "-8361000", "capitalExpenditures": "-1470704" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "income_statement": { "revenue": 81762548, "cost_of_revenue": 57224946, "gross_profit": 24537602, "ebit": 6303663, "ebitda": 12078953, "pretax_income": null, "tax_provision": null, "net_income": 4525421, "net_income_to_common": 4525421, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6435437, "total_current_assets": 45053297, "total_assets": 95819434, "short_term_debt": 3638305, "long_term_debt": 2845655, "total_debt": 6483960, "total_liabilities": null, "total_equity": 70695032, "shares_outstanding": 219000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5603945, "capital_expenditure": -3059748, "free_cash_flow": 2544197, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -753060 }, "complete_fields": { "id": 398147, "ticker_id": 31250, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12078953", "netIncome": "4525421", "grossProfit": "24537602", "totalRevenue": "81762548", "costOfRevenue": "57224946", "interestExpense": "898625", "operatingIncome": "6303663", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5787106" }, "balance": { "totalDebt": "6483960", "totalAssets": "95819434", "longTermDebt": "2845655", "shortTermDebt": "3638305", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "45053297", "totalShareholderEquity": "70695032", "totalCurrentLiabilities": "16566371", "cashAndShortTermInvestments": "6435437" }, "cashflow": { "freeCashFlow": "2544197", "dividendsPaid": null, "issuanceOfDebt": "3378349", "issuanceOfStock": null, "repaymentOfDebt": "-4131409", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5603945", "repurchaseOfStock": "0", "capitalExpenditures": "-3059748" } }, "revenue": 81762548, "cost_of_revenue": 57224946, "gross_profit": 24537602, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6303663, "depreciation_amortisation": 5787106, "ebitda": 12078953, "interest_expense": 898625, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4525421, "net_income_continuing_ops": null, "net_income_to_common": 4525421, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6435437, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45053297, "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": 95819434, "short_term_debt": 3638305, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16566371, "long_term_debt": 2845655, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6483960, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 70695032, "shares_outstanding": 219000000, "operating_cash_flow": 5603945, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3059748, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -753060, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2544197, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12078953", "netIncome": "4525421", "grossProfit": "24537602", "totalRevenue": "81762548", "costOfRevenue": "57224946", "interestExpense": "898625", "operatingIncome": "6303663", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5787106" }, "balance": { "totalDebt": "6483960", "totalAssets": "95819434", "longTermDebt": "2845655", "shortTermDebt": "3638305", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "45053297", "totalShareholderEquity": "70695032", "totalCurrentLiabilities": "16566371", "cashAndShortTermInvestments": "6435437" }, "cashflow": { "freeCashFlow": "2544197", "dividendsPaid": null, "issuanceOfDebt": "3378349", "issuanceOfStock": null, "repaymentOfDebt": "-4131409", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5603945", "repurchaseOfStock": "0", "capitalExpenditures": "-3059748" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "income_statement": { "revenue": 86732039, "cost_of_revenue": 49107243, "gross_profit": 37624796, "ebit": 20131131, "ebitda": 29975686, "pretax_income": null, "tax_provision": null, "net_income": 17883370, "net_income_to_common": 17883370, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4143953, "total_current_assets": 37097280, "total_assets": 87995470, "short_term_debt": 2814525, "long_term_debt": 3913689, "total_debt": 6787174, "total_liabilities": null, "total_equity": 65080260, "shares_outstanding": 219000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13781486, "capital_expenditure": -7768695, "free_cash_flow": 6012791, "dividends_paid": -12555270, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2827704 }, "complete_fields": { "id": 398148, "ticker_id": 31250, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29975686", "netIncome": "17883370", "grossProfit": "37624796", "totalRevenue": "86732039", "costOfRevenue": "49107243", "interestExpense": "562081", "operatingIncome": "20131131", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7722529" }, "balance": { "totalDebt": "6787174", "totalAssets": "87995470", "longTermDebt": "3913689", "shortTermDebt": "2814525", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "37097280", "totalShareholderEquity": "65080260", "totalCurrentLiabilities": "12983774", "cashAndShortTermInvestments": "4143953" }, "cashflow": { "freeCashFlow": "6012791", "dividendsPaid": "-12555270", "issuanceOfDebt": "7299722", "issuanceOfStock": null, "repaymentOfDebt": "-4472018", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "13781486", "repurchaseOfStock": null, "capitalExpenditures": "-7768695" } }, "revenue": 86732039, "cost_of_revenue": 49107243, "gross_profit": 37624796, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20131131, "depreciation_amortisation": 7722529, "ebitda": 29975686, "interest_expense": 562081, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17883370, "net_income_continuing_ops": null, "net_income_to_common": 17883370, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4143953, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37097280, "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": 87995470, "short_term_debt": 2814525, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12983774, "long_term_debt": 3913689, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6787174, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 65080260, "shares_outstanding": 219000000, "operating_cash_flow": 13781486, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7768695, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -12555270, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2827704, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6012791, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29975686", "netIncome": "17883370", "grossProfit": "37624796", "totalRevenue": "86732039", "costOfRevenue": "49107243", "interestExpense": "562081", "operatingIncome": "20131131", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7722529" }, "balance": { "totalDebt": "6787174", "totalAssets": "87995470", "longTermDebt": "3913689", "shortTermDebt": "2814525", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "37097280", "totalShareholderEquity": "65080260", "totalCurrentLiabilities": "12983774", "cashAndShortTermInvestments": "4143953" }, "cashflow": { "freeCashFlow": "6012791", "dividendsPaid": "-12555270", "issuanceOfDebt": "7299722", "issuanceOfStock": null, "repaymentOfDebt": "-4472018", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "13781486", "repurchaseOfStock": null, "capitalExpenditures": "-7768695" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "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": -7494400, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398149, "ticker_id": 31250, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+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": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-7494400", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "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": -7494400, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-7494400", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "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": "2026-06-07T13:22:14.600720+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": 11432961, "total_current_assets": 36018643, "total_assets": 81724428, "short_term_debt": 866164, "long_term_debt": 1754412, "total_debt": 2650737, "total_liabilities": null, "total_equity": 58317401, "shares_outstanding": 219000000, "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": 398142, "ticker_id": 31250, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2650737", "totalAssets": "81724428", "longTermDebt": "1754412", "shortTermDebt": "866164", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "36018643", "totalShareholderEquity": "58317401", "totalCurrentLiabilities": "16997313", "cashAndShortTermInvestments": "11432961" } }, "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": 11432961, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36018643, "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": 81724428, "short_term_debt": 866164, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16997313, "long_term_debt": 1754412, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2650737, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 58317401, "shares_outstanding": 219000000, "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": "2650737", "totalAssets": "81724428", "longTermDebt": "1754412", "shortTermDebt": "866164", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "36018643", "totalShareholderEquity": "58317401", "totalCurrentLiabilities": "16997313", "cashAndShortTermInvestments": "11432961" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+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": 7267000, "total_current_assets": 35169000, "total_assets": 80630000, "short_term_debt": 1950000, "long_term_debt": 2842000, "total_debt": 4792000, "total_liabilities": null, "total_equity": 56733000, "shares_outstanding": 219000000, "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": 398144, "ticker_id": 31250, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4792000", "totalAssets": "80630000", "longTermDebt": "2842000", "shortTermDebt": "1950000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "35169000", "totalShareholderEquity": "56733000", "totalCurrentLiabilities": "16557000", "cashAndShortTermInvestments": "7267000" } }, "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": 7267000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35169000, "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": 80630000, "short_term_debt": 1950000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16557000, "long_term_debt": 2842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 56733000, "shares_outstanding": 219000000, "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": "4792000", "totalAssets": "80630000", "longTermDebt": "2842000", "shortTermDebt": "1950000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "35169000", "totalShareholderEquity": "56733000", "totalCurrentLiabilities": "16557000", "cashAndShortTermInvestments": "7267000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+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": 6063506, "total_current_assets": 32483448, "total_assets": 79174867, "short_term_debt": 3121028, "long_term_debt": 2071991, "total_debt": 5213760, "total_liabilities": null, "total_equity": 57051018, "shares_outstanding": 219000000, "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": 398145, "ticker_id": 31250, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:22:14.600720+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5213760", "totalAssets": "79174867", "longTermDebt": "2071991", "shortTermDebt": "3121028", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "32483448", "totalShareholderEquity": "57051018", "totalCurrentLiabilities": "15605782", "cashAndShortTermInvestments": "6063506" } }, "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": 6063506, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32483448, "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": 79174867, "short_term_debt": 3121028, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15605782, "long_term_debt": 2071991, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5213760, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 57051018, "shares_outstanding": 219000000, "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": "5213760", "totalAssets": "79174867", "longTermDebt": "2071991", "shortTermDebt": "3121028", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "219000000", "totalCurrentAssets": "32483448", "totalShareholderEquity": "57051018", "totalCurrentLiabilities": "15605782", "cashAndShortTermInvestments": "6063506" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }