{ "ticker": { "uuid": "19fd6a8c-0c90-4c3d-be3b-5071e0c826ec", "symbol": "RFG", "name": "Roebuck Food Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/19fd6a8c-0c90-4c3d-be3b-5071e0c826ec/", "api_url": "https://sharemaestro.com/factors/api/tickers/19fd6a8c-0c90-4c3d-be3b-5071e0c826ec/" }, "ticker_metadata": { "id": 30648, "uuid": "19fd6a8c-0c90-4c3d-be3b-5071e0c826ec", "symbol": "RFG", "name": "Roebuck Food Group plc", "asset_type": "equity", "market_cap": 26803146, "stock_exchange_id": 19, "industry": "Food Distribution", "sector": "Consumer Defensive", "description": "Roebuck Food Group plc, together with its subsidiaries, focuses on the novel products, and supplies plant-based ingredients and products in the United Kingdom, Ireland, and internationally. It operates through Moorhead & McGavin and Foro Food Solutions segments. The company engages in import, milling, and contract packing of dried pulses, cereals, grains, pasta, rice, and flours; and global sourcing and brand distribution. It serves the food manufacturing and wholesale companies. The company was formerly known as Norish Plc and changed its name to Roebuck Food Group plc in November 2021. The company was incorporated in 1975 and is based in Newry, 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": "19fd6a8c-0c90-4c3d-be3b-5071e0c826ec", "symbol": "RFG", "name": "Roebuck Food Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/19fd6a8c-0c90-4c3d-be3b-5071e0c826ec/", "api_url": "https://sharemaestro.com/factors/api/tickers/19fd6a8c-0c90-4c3d-be3b-5071e0c826ec/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.16, "value": 0.22, "quality": 0.03, "momentum": 0.9, "coverage": 0.758, "confidence": 0.678, "delta": null }, "headline_factors": { "price": 26.5, "market_cap": 2680314516, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.003, "roe": -0.4047, "piotroski_f_score": 3, "momentum_12_1": 0.6061, "volatility_252d": 168.0317 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:00.987088+00:00", "batch_id": "" }, "size": { "price_close": 26.5, "market_cap": 2680314516, "market_cap_usd": 2680314516, "enterprise_value": 2679350516, "shares_outstanding": 101143944, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 385.3241, "ptbv_ratio": 385.3241, "ps_ratio": 243.4879, "pcf_ratio": null, "pfcf_ratio": -3280.6787, "ev_ebitda": null, "ev_ebit": -992.7197, "ev_sales": 243.4003, "ev_fcf": -3279.4988, "earnings_yield": null, "fcf_yield": -0.0003, "price_to_sales": 243.4879, "price_to_book": 385.3241, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0041 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.003, "shareholder_yield": -0.003, "debt_paydown_yield": 0, "total_yield": -0.003 }, "quality": { "gross_margin": 0.1364, "operating_margin": -0.2452, "net_margin": -0.2557, "ebitda_margin": -0.2024, "fcf_margin": -0.0742, "roe": -0.4047, "roa": -0.1958, "roic": -0.3378, "roc_greenblatt": null, "asset_turnover": 0.7657, "cash_conversion": 0.2902, "accruals_ratio": -0.1448, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.8357, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1044, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.4327, "debt_to_assets": 0.0553, "interest_coverage": -134.95, "current_ratio": 1.6738, "quick_ratio": 1.6738, "net_debt": -964000, "local_beta": null, "volatility_252d": 168.0317, "volatility_60d": 355.7956, "max_drawdown_12m": -0.99, "risk_adjusted_momentum": 0.0036 }, "growth": { "revenue_growth_1y": -0.0411, "revenue_growth_3y_cagr": -0.2945, "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": 2.6141, "revenue_growth": -0.0411, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.0702, "price_return_6m": 0.4722, "price_return_9m": 0.7667, "price_return_12m": 0.6061, "price_return_12m_ex1m": 0.6061, "momentum_6m": 0.4722, "momentum_12m": 0.6061, "momentum_12_1": 0.6061, "distance_from_52w_high": -0.0702, "distance_from_52w_low": 159.6061, "relative_strength": 0.4329 }, "raw_ttm": { "revenue_ttm": 11008000, "gross_profit_ttm": 1501000, "ebit_ttm": -2699000, "ebitda_ttm": -2228000, "net_income_ttm": -2815000, "eps_diluted_ttm": -0.0278, "operating_cash_flow_ttm": -733000, "capital_expenditure_ttm": -84000, "fcf_ttm": -817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7931000, "interest_expense_ttm": 20000, "cash_and_equivalents": 1759000, "total_current_assets": 5249000, "total_current_liabilities": 3136000, "net_ppe": null, "total_assets": 14377000, "total_debt": 795000, "total_equity": 6956000, "net_working_capital": 1127000, "book_value_per_share": 0.0688, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0688 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 71, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 78, "rank_dividend_yield": 87, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 89, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 92, "rank_fcf_margin": 81, "rank_piotroski": 91, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 15 }, "composites": { "value_composite": 78, "quality_composite": 97, "momentum_composite": 10, "growth_composite": 81, "yield_composite": 98, "svqf_composite": 62, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.0812, "os_score": 0.16, "value_percentile": 0.22, "quality_percentile": 0.03, "momentum_percentile": 0.9, "factor_coverage": 0.758, "signal_confidence": 0.678, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 88, "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": 9116, "ticker_id": 30648, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:00.987088+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.5, "market_cap": 2680314516, "market_cap_usd": 2680314516, "enterprise_value": 2679350516, "shares_outstanding": 101143944, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 385.32411098, "ptbv_ratio": 385.32411098, "ps_ratio": 243.48787391, "pcf_ratio": null, "pfcf_ratio": -3280.67872215, "ev_ebitda": null, "ev_ebit": -992.71971693, "ev_sales": 243.40030124, "ev_fcf": -3279.49879559, "earnings_yield": null, "fcf_yield": -0.00030492, "dividend_yield": 0, "buyback_yield": -0.00295898, "shareholder_yield": -0.00295898, "debt_paydown_yield": 0, "total_yield": -0.00295898, "gross_margin": 0.13635538, "operating_margin": -0.24518532, "net_margin": -0.25572311, "ebitda_margin": -0.20239826, "fcf_margin": -0.07421875, "roe": -0.4046866, "roa": -0.19579885, "roic": -0.33782543, "roc_greenblatt": null, "asset_turnover": 0.76566739, "cash_conversion": 0.29023091, "accruals_ratio": -0.14481463, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.43267504, "debt_to_assets": 0.05529665, "interest_coverage": -134.95, "current_ratio": 1.67378827, "quick_ratio": 1.67378827, "net_debt": -964000, "revenue_growth_1y": -0.04111498, "revenue_growth_3y_cagr": -0.29451843, "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": 2.61407694, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.835743, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.07017544, "price_return_6m": 0.47222222, "price_return_9m": 0.76666667, "price_return_12m": 0.60606061, "price_return_12m_ex1m": 0.60606061, "distance_from_52w_high": -0.07017544, "distance_from_52w_low": 159.60606061, "relative_strength": 0.43292002, "local_beta": null, "volatility_252d": 168.03165, "volatility_60d": 355.79564, "max_drawdown_12m": -0.99, "revenue_ttm": 11008000, "gross_profit_ttm": 1501000, "ebit_ttm": -2699000, "ebitda_ttm": -2228000, "net_income_ttm": -2815000, "eps_diluted_ttm": -0.02783162, "operating_cash_flow_ttm": -733000, "capital_expenditure_ttm": -84000, "fcf_ttm": -817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7931000, "interest_expense_ttm": 20000, "cash_and_equivalents": 1759000, "total_current_assets": 5249000, "total_current_liabilities": 3136000, "net_ppe": null, "total_assets": 14377000, "total_debt": 795000, "total_equity": 6956000, "net_working_capital": 1127000, "book_value_per_share": 0.06877327, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.06877327, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 71, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 78, "rank_dividend_yield": 87, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 89, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 92, "rank_fcf_margin": 81, "rank_piotroski": 91, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 15, "value_composite": 78, "quality_composite": 97, "momentum_composite": 10, "growth_composite": 81, "yield_composite": 98, "svqf_composite": 62, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 88, "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": 0.16, "value": 0.22, "quality": 0.03, "momentum": 0.9, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.003, "roe": -0.4047, "momentum_12_1": 0.6061, "complete_fields": { "id": 9116, "ticker_id": 30648, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:00.987088+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.5, "market_cap": 2680314516, "market_cap_usd": 2680314516, "enterprise_value": 2679350516, "shares_outstanding": 101143944, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 385.32411098, "ptbv_ratio": 385.32411098, "ps_ratio": 243.48787391, "pcf_ratio": null, "pfcf_ratio": -3280.67872215, "ev_ebitda": null, "ev_ebit": -992.71971693, "ev_sales": 243.40030124, "ev_fcf": -3279.49879559, "earnings_yield": null, "fcf_yield": -0.00030492, "dividend_yield": 0, "buyback_yield": -0.00295898, "shareholder_yield": -0.00295898, "debt_paydown_yield": 0, "total_yield": -0.00295898, "gross_margin": 0.13635538, "operating_margin": -0.24518532, "net_margin": -0.25572311, "ebitda_margin": -0.20239826, "fcf_margin": -0.07421875, "roe": -0.4046866, "roa": -0.19579885, "roic": -0.33782543, "roc_greenblatt": null, "asset_turnover": 0.76566739, "cash_conversion": 0.29023091, "accruals_ratio": -0.14481463, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.43267504, "debt_to_assets": 0.05529665, "interest_coverage": -134.95, "current_ratio": 1.67378827, "quick_ratio": 1.67378827, "net_debt": -964000, "revenue_growth_1y": -0.04111498, "revenue_growth_3y_cagr": -0.29451843, "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": 2.61407694, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.835743, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.07017544, "price_return_6m": 0.47222222, "price_return_9m": 0.76666667, "price_return_12m": 0.60606061, "price_return_12m_ex1m": 0.60606061, "distance_from_52w_high": -0.07017544, "distance_from_52w_low": 159.60606061, "relative_strength": 0.43292002, "local_beta": null, "volatility_252d": 168.03165, "volatility_60d": 355.79564, "max_drawdown_12m": -0.99, "revenue_ttm": 11008000, "gross_profit_ttm": 1501000, "ebit_ttm": -2699000, "ebitda_ttm": -2228000, "net_income_ttm": -2815000, "eps_diluted_ttm": -0.02783162, "operating_cash_flow_ttm": -733000, "capital_expenditure_ttm": -84000, "fcf_ttm": -817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7931000, "interest_expense_ttm": 20000, "cash_and_equivalents": 1759000, "total_current_assets": 5249000, "total_current_liabilities": 3136000, "net_ppe": null, "total_assets": 14377000, "total_debt": 795000, "total_equity": 6956000, "net_working_capital": 1127000, "book_value_per_share": 0.06877327, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.06877327, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 71, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 78, "rank_dividend_yield": 87, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 89, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 92, "rank_fcf_margin": 81, "rank_piotroski": 91, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 15, "value_composite": 78, "quality_composite": 97, "momentum_composite": 10, "growth_composite": 81, "yield_composite": 98, "svqf_composite": 62, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "income_statement": { "revenue": 11008000, "cost_of_revenue": 9507000, "gross_profit": 1501000, "ebit": -2699000, "ebitda": -2228000, "pretax_income": null, "tax_provision": null, "net_income": -2815000, "net_income_to_common": -2815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1759000, "total_current_assets": 5249000, "total_assets": 14377000, "short_term_debt": 773000, "long_term_debt": null, "total_debt": 795000, "total_liabilities": null, "total_equity": 6956000, "shares_outstanding": 101143944, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -733000, "capital_expenditure": -84000, "free_cash_flow": -817000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7931000, "net_debt_issued": 193000 }, "complete_fields": { "id": 397205, "ticker_id": 30648, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2228000", "netIncome": "-2815000", "grossProfit": "1501000", "totalRevenue": "11008000", "costOfRevenue": "9507000", "interestExpense": "20000", "operatingIncome": "-2699000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "542000" }, "balance": { "totalDebt": "795000", "totalAssets": "14377000", "longTermDebt": null, "shortTermDebt": "773000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "101143944", "totalCurrentAssets": "5249000", "totalShareholderEquity": "6956000", "totalCurrentLiabilities": "3136000", "cashAndShortTermInvestments": "1759000" }, "cashflow": { "freeCashFlow": "-817000", "dividendsPaid": null, "issuanceOfDebt": "193000", "issuanceOfStock": "7931000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-733000", "repurchaseOfStock": null, "capitalExpenditures": "-84000" } }, "revenue": 11008000, "cost_of_revenue": 9507000, "gross_profit": 1501000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2699000, "depreciation_amortisation": 542000, "ebitda": -2228000, "interest_expense": 20000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2815000, "net_income_continuing_ops": null, "net_income_to_common": -2815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1759000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5249000, "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": 14377000, "short_term_debt": 773000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3136000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6956000, "shares_outstanding": 101143944, "operating_cash_flow": -733000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -84000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7931000, "net_debt_issued": 193000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -817000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2228000", "netIncome": "-2815000", "grossProfit": "1501000", "totalRevenue": "11008000", "costOfRevenue": "9507000", "interestExpense": "20000", "operatingIncome": "-2699000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "542000" }, "balance": { "totalDebt": "795000", "totalAssets": "14377000", "longTermDebt": null, "shortTermDebt": "773000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "101143944", "totalCurrentAssets": "5249000", "totalShareholderEquity": "6956000", "totalCurrentLiabilities": "3136000", "cashAndShortTermInvestments": "1759000" }, "cashflow": { "freeCashFlow": "-817000", "dividendsPaid": null, "issuanceOfDebt": "193000", "issuanceOfStock": "7931000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-733000", "repurchaseOfStock": null, "capitalExpenditures": "-84000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "income_statement": { "revenue": 11480000, "cost_of_revenue": 9341000, "gross_profit": 2139000, "ebit": -571000, "ebitda": -1535000, "pretax_income": null, "tax_provision": null, "net_income": -5394000, "net_income_to_common": -5394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115000, "total_current_assets": 2939000, "total_assets": 4534000, "short_term_debt": 581000, "long_term_debt": null, "total_debt": 599000, "total_liabilities": null, "total_equity": 945000, "shares_outstanding": 49660320, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2040000, "capital_expenditure": -78000, "free_cash_flow": -2118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -561000 }, "complete_fields": { "id": 397208, "ticker_id": 30648, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1535000", "netIncome": "-5394000", "grossProfit": "2139000", "totalRevenue": "11480000", "costOfRevenue": "9341000", "interestExpense": "20000", "operatingIncome": "-571000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "158000" }, "balance": { "totalDebt": "599000", "totalAssets": "4534000", "longTermDebt": null, "shortTermDebt": "581000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49660320", "totalCurrentAssets": "2939000", "totalShareholderEquity": "945000", "totalCurrentLiabilities": "3509000", "cashAndShortTermInvestments": "115000" }, "cashflow": { "freeCashFlow": "-2118000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-561000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2040000", "repurchaseOfStock": null, "capitalExpenditures": "-78000" } }, "revenue": 11480000, "cost_of_revenue": 9341000, "gross_profit": 2139000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -571000, "depreciation_amortisation": 158000, "ebitda": -1535000, "interest_expense": 20000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5394000, "net_income_continuing_ops": null, "net_income_to_common": -5394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2939000, "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": 4534000, "short_term_debt": 581000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3509000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 945000, "shares_outstanding": 49660320, "operating_cash_flow": -2040000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -78000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -561000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2118000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1535000", "netIncome": "-5394000", "grossProfit": "2139000", "totalRevenue": "11480000", "costOfRevenue": "9341000", "interestExpense": "20000", "operatingIncome": "-571000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "158000" }, "balance": { "totalDebt": "599000", "totalAssets": "4534000", "longTermDebt": null, "shortTermDebt": "581000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49660320", "totalCurrentAssets": "2939000", "totalShareholderEquity": "945000", "totalCurrentLiabilities": "3509000", "cashAndShortTermInvestments": "115000" }, "cashflow": { "freeCashFlow": "-2118000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-561000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2040000", "repurchaseOfStock": null, "capitalExpenditures": "-78000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "income_statement": { "revenue": 3380000, "cost_of_revenue": 3077000, "gross_profit": 303000, "ebit": -642000, "ebitda": -1033000, "pretax_income": null, "tax_provision": null, "net_income": -1851000, "net_income_to_common": -1851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1186000, "total_current_assets": 5879000, "total_assets": 12507000, "short_term_debt": 1142000, "long_term_debt": null, "total_debt": 2170000, "total_liabilities": null, "total_equity": 6343000, "shares_outstanding": 49660320, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1802000, "capital_expenditure": -63000, "free_cash_flow": 1739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2370000, "net_debt_issued": -2841000 }, "complete_fields": { "id": 397209, "ticker_id": 30648, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1033000", "netIncome": "-1851000", "grossProfit": "303000", "totalRevenue": "3380000", "costOfRevenue": "3077000", "interestExpense": "5000", "operatingIncome": "-642000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "187000" }, "balance": { "totalDebt": "2170000", "totalAssets": "12507000", "longTermDebt": null, "shortTermDebt": "1142000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "49660320", "totalCurrentAssets": "5879000", "totalShareholderEquity": "6343000", "totalCurrentLiabilities": "5064000", "cashAndShortTermInvestments": "1186000" }, "cashflow": { "freeCashFlow": "1739000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2370000", "repaymentOfDebt": "-2841000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1802000", "repurchaseOfStock": null, "capitalExpenditures": "-63000" } }, "revenue": 3380000, "cost_of_revenue": 3077000, "gross_profit": 303000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -642000, "depreciation_amortisation": 187000, "ebitda": -1033000, "interest_expense": 5000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1851000, "net_income_continuing_ops": null, "net_income_to_common": -1851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1186000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5879000, "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": 12507000, "short_term_debt": 1142000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5064000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6343000, "shares_outstanding": 49660320, "operating_cash_flow": 1802000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -63000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2370000, "net_debt_issued": -2841000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1033000", "netIncome": "-1851000", "grossProfit": "303000", "totalRevenue": "3380000", "costOfRevenue": "3077000", "interestExpense": "5000", "operatingIncome": "-642000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "187000" }, "balance": { "totalDebt": "2170000", "totalAssets": "12507000", "longTermDebt": null, "shortTermDebt": "1142000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "49660320", "totalCurrentAssets": "5879000", "totalShareholderEquity": "6343000", "totalCurrentLiabilities": "5064000", "cashAndShortTermInvestments": "1186000" }, "cashflow": { "freeCashFlow": "1739000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2370000", "repaymentOfDebt": "-2841000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1802000", "repurchaseOfStock": null, "capitalExpenditures": "-63000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "income_statement": { "revenue": 31351000, "cost_of_revenue": 30468000, "gross_profit": 883000, "ebit": 154000, "ebitda": 536000, "pretax_income": null, "tax_provision": null, "net_income": -1248000, "net_income_to_common": -1248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1491000, "total_current_assets": 9030000, "total_assets": 14414000, "short_term_debt": 3844000, "long_term_debt": 0, "total_debt": 4931000, "total_liabilities": null, "total_equity": 5700000, "shares_outstanding": 30070378, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4666000, "capital_expenditure": -62000, "free_cash_flow": -4728000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1618000 }, "complete_fields": { "id": 397210, "ticker_id": 30648, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "536000", "netIncome": "-1248000", "grossProfit": "883000", "totalRevenue": "31351000", "costOfRevenue": "30468000", "interestExpense": "128000", "operatingIncome": "154000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "191000" }, "balance": { "totalDebt": "4931000", "totalAssets": "14414000", "longTermDebt": "0", "shortTermDebt": "3844000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "30070378", "totalCurrentAssets": "9030000", "totalShareholderEquity": "5700000", "totalCurrentLiabilities": "7640000", "cashAndShortTermInvestments": "1491000" }, "cashflow": { "freeCashFlow": "-4728000", "dividendsPaid": "0", "issuanceOfDebt": "1649000", "issuanceOfStock": "0", "repaymentOfDebt": "-31000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-4666000", "repurchaseOfStock": "0", "capitalExpenditures": "-62000" } }, "revenue": 31351000, "cost_of_revenue": 30468000, "gross_profit": 883000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154000, "depreciation_amortisation": 191000, "ebitda": 536000, "interest_expense": 128000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1248000, "net_income_continuing_ops": null, "net_income_to_common": -1248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1491000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9030000, "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": 14414000, "short_term_debt": 3844000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7640000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5700000, "shares_outstanding": 30070378, "operating_cash_flow": -4666000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -62000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1618000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "536000", "netIncome": "-1248000", "grossProfit": "883000", "totalRevenue": "31351000", "costOfRevenue": "30468000", "interestExpense": "128000", "operatingIncome": "154000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "191000" }, "balance": { "totalDebt": "4931000", "totalAssets": "14414000", "longTermDebt": "0", "shortTermDebt": "3844000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "30070378", "totalCurrentAssets": "9030000", "totalShareholderEquity": "5700000", "totalCurrentLiabilities": "7640000", "cashAndShortTermInvestments": "1491000" }, "cashflow": { "freeCashFlow": "-4728000", "dividendsPaid": "0", "issuanceOfDebt": "1649000", "issuanceOfStock": "0", "repaymentOfDebt": "-31000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-4666000", "repurchaseOfStock": "0", "capitalExpenditures": "-62000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": 0, "total_debt": 0, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": -510000, "share_repurchases": -49917000, "shares_issued": null, "net_debt_issued": 1016000 }, "complete_fields": { "id": 397211, "ticker_id": 30648, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+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": "0", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-510000", "issuanceOfDebt": "1016000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-49917000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -510000, "share_repurchases": -49917000, "shares_issued": null, "net_debt_issued": 1016000, "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": "0", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-510000", "issuanceOfDebt": "1016000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-49917000", "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": "2026-06-07T13:15:26.247480+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": 1759000, "total_current_assets": 5249000, "total_assets": 14377000, "short_term_debt": 773000, "long_term_debt": 13000, "total_debt": 795000, "total_liabilities": null, "total_equity": 6956000, "shares_outstanding": 101143944, "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": 397204, "ticker_id": 30648, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "795000", "totalAssets": "14377000", "longTermDebt": "13000", "shortTermDebt": "773000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "101143944", "totalCurrentAssets": "5249000", "totalShareholderEquity": "6956000", "totalCurrentLiabilities": "3136000", "cashAndShortTermInvestments": "1759000" } }, "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": 1759000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5249000, "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": 14377000, "short_term_debt": 773000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3136000, "long_term_debt": 13000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6956000, "shares_outstanding": 101143944, "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": "795000", "totalAssets": "14377000", "longTermDebt": "13000", "shortTermDebt": "773000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "101143944", "totalCurrentAssets": "5249000", "totalShareholderEquity": "6956000", "totalCurrentLiabilities": "3136000", "cashAndShortTermInvestments": "1759000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+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": 101143944, "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": 397206, "ticker_id": 30648, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "101143944", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": 101143944, "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": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "101143944", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+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": 115000, "total_current_assets": 2939000, "total_assets": 4534000, "short_term_debt": 581000, "long_term_debt": 9000, "total_debt": 599000, "total_liabilities": null, "total_equity": 945000, "shares_outstanding": 49660320, "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": 397207, "ticker_id": 30648, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:15:26.247480+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "599000", "totalAssets": "4534000", "longTermDebt": "9000", "shortTermDebt": "581000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49660320", "totalCurrentAssets": "2939000", "totalShareholderEquity": "945000", "totalCurrentLiabilities": "3509000", "cashAndShortTermInvestments": "115000" } }, "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": 115000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2939000, "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": 4534000, "short_term_debt": 581000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3509000, "long_term_debt": 9000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 945000, "shares_outstanding": 49660320, "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": "599000", "totalAssets": "4534000", "longTermDebt": "9000", "shortTermDebt": "581000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49660320", "totalCurrentAssets": "2939000", "totalShareholderEquity": "945000", "totalCurrentLiabilities": "3509000", "cashAndShortTermInvestments": "115000" } } } ] }, "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": 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" ] } } }