{ "ticker": { "uuid": "1c3d9b31-3826-41bb-a66a-7eb1a98230b3", "symbol": "CLBX", "name": "CelLBxHealth plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/1c3d9b31-3826-41bb-a66a-7eb1a98230b3/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c3d9b31-3826-41bb-a66a-7eb1a98230b3/" }, "ticker_metadata": { "id": 27250, "uuid": "1c3d9b31-3826-41bb-a66a-7eb1a98230b3", "symbol": "CLBX", "name": "CelLBxHealth plc", "asset_type": "equity", "market_cap": 41859652, "stock_exchange_id": 19, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "CelLBxHealth plc, a medical diagnostic company, develops cancer diagnostics products in the United Kingdom, Europe, North America, and internationally. The company develops Parsortix PC1 systems, a medical device for the capture and harvest of intact circulating tumour cells (CTCs) from metastatic breast cancer patient blood for subsequent user-validated downstream analysis; and Parsortix PR1 system captures and harvests circulating tumour cells from blood. It also provides Portrait+ CTC Staining kit, a ready-to-use laboratory kit with analytical sensitivity and specificity for the identification, characterization, and enumeration of epithelial and mesenchymal circulating tumour cells; and CellKeep Slide, a CTC harvesting technology. In addition, the company offers laboratory services, including CTC enrichment and liquid biopsy analysis services; Portrait Flex, an immunofluorescence assay for the identification of epithelial, mesenchymal, and epithelial-to-mesenchymal transition; DNA damage response; Portrait PD-L1, evaluates CTCs; and custom CTC assays. CelLBxHealth plc has a strategic partnership with BioView Ltd to develop a human epidermal growth factor receptor 2 assay kit for breast cancer; and agreement with NuProbe USA, Inc. to use pan-cancer next generation sequencing (NGS) panel. The company also has a research collaboration with The Royal Marsden NHS Foundation Trust. The company was formerly known as ANGLE plc and changed its name to CelLBxHealth plc in October 2025. CelLBxHealth plc was founded in 1994 and is based in Guildford, 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": "1c3d9b31-3826-41bb-a66a-7eb1a98230b3", "symbol": "CLBX", "name": "CelLBxHealth plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/1c3d9b31-3826-41bb-a66a-7eb1a98230b3/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c3d9b31-3826-41bb-a66a-7eb1a98230b3/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.26, "value": 0.74, "quality": 0.04, "momentum": 0.01, "coverage": 0.758, "confidence": 0.461, "delta": null }, "headline_factors": { "price": 1.8, "market_cap": 580551136.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0149, "roe": -0.7714, "piotroski_f_score": 3, "momentum_12_1": -0.8536, "volatility_252d": 1.1417 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:54.911972+00:00", "batch_id": "" }, "size": { "price_close": 1.8, "market_cap": 580551136.2, "market_cap_usd": 580551136.2, "enterprise_value": 579491136.2, "shares_outstanding": 322528409, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 31.4815, "ptbv_ratio": 31.4815, "ps_ratio": 202.8481, "pcf_ratio": null, "pfcf_ratio": -41.7903, "ev_ebitda": null, "ev_ebit": -37.4493, "ev_sales": 202.4777, "ev_fcf": -41.714, "earnings_yield": null, "fcf_yield": -0.024, "price_to_sales": 202.8481, "price_to_book": 31.4815, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0049 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0149, "shareholder_yield": -0.0149, "debt_paydown_yield": null, "total_yield": -0.0149 }, "quality": { "gross_margin": 0.6216, "operating_margin": -5.4067, "net_margin": -4.9703, "ebitda_margin": -4.5507, "fcf_margin": -4.8539, "roe": -0.7714, "roa": -0.5588, "roic": -0.6677, "roc_greenblatt": null, "asset_turnover": 0.1124, "cash_conversion": 0.9766, "accruals_ratio": -0.0305, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.511, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0699, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.0814, "debt_to_assets": 0.1654, "interest_coverage": -50.4039, "current_ratio": 5.2089, "quick_ratio": 5.2089, "net_debt": -1060000, "local_beta": 0.1839, "volatility_252d": 1.1417, "volatility_60d": 2.462, "max_drawdown_12m": -0.88, "risk_adjusted_momentum": -0.7477 }, "growth": { "revenue_growth_1y": 0.3092, "revenue_growth_3y_cagr": 0.4137, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3494, "revenue_growth": 0.3092, "earnings_growth": null }, "momentum": { "price_return_1m": 0.7561, "price_return_3m": 0.8947, "price_return_6m": 0.6364, "price_return_9m": -0.7333, "price_return_12m": -0.7429, "price_return_12m_ex1m": -0.8536, "momentum_6m": 0.6364, "momentum_12m": -0.7429, "momentum_12_1": -0.8536, "distance_from_52w_high": -0.76, "distance_from_52w_low": 1, "relative_strength": -0.916 }, "raw_ttm": { "revenue_ttm": 2862000, "gross_profit_ttm": 1779000, "ebit_ttm": -15474000, "ebitda_ttm": -13024000, "net_income_ttm": -14225000, "eps_diluted_ttm": -0.0441, "operating_cash_flow_ttm": -13448000, "capital_expenditure_ttm": -444000, "fcf_ttm": -13892000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 8631000, "interest_expense_ttm": 307000, "cash_and_equivalents": 5270000, "total_current_assets": 16408000, "total_current_liabilities": 3150000, "net_ppe": null, "total_assets": 25458000, "total_debt": 4210000, "total_equity": 18441000, "net_working_capital": 8850000, "book_value_per_share": 0.0572, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0572 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 65, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 99, "rank_dividend_yield": 65, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 93, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 27, "rank_fcf_margin": 98, "rank_piotroski": 84, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99 }, "composites": { "value_composite": 26, "quality_composite": 96, "momentum_composite": 99, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 32, "vc1_composite": 25, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.172, "os_score": 0.26, "value_percentile": 0.74, "quality_percentile": 0.04, "momentum_percentile": 0.01, "factor_coverage": 0.758, "signal_confidence": 0.461, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 71, "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": 8489, "ticker_id": 27250, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:54.911972+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.8, "market_cap": 580551136.2, "market_cap_usd": 580551136.2, "enterprise_value": 579491136.2, "shares_outstanding": 322528409, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 31.48154309, "ptbv_ratio": 31.48154309, "ps_ratio": 202.84805597, "pcf_ratio": null, "pfcf_ratio": -41.79032077, "ev_ebitda": null, "ev_ebit": -37.44934317, "ev_sales": 202.4776856, "ev_fcf": -41.71401787, "earnings_yield": null, "fcf_yield": -0.02397276, "dividend_yield": 0, "buyback_yield": -0.01486691, "shareholder_yield": -0.01486691, "debt_paydown_yield": null, "total_yield": -0.01486691, "gross_margin": 0.62159329, "operating_margin": -5.4067086, "net_margin": -4.97030049, "ebitda_margin": -4.55066387, "fcf_margin": -4.85394829, "roe": -0.77137899, "roa": -0.55876345, "roic": -0.66771187, "roc_greenblatt": null, "asset_turnover": 0.11242046, "cash_conversion": 0.97659051, "accruals_ratio": -0.03052086, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.08138821, "debt_to_assets": 0.16537041, "interest_coverage": -50.40390879, "current_ratio": 5.20888889, "quick_ratio": 5.20888889, "net_debt": -1060000, "revenue_growth_1y": 0.30924062, "revenue_growth_3y_cagr": 0.41368742, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.34944347, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.511043, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.75609756, "price_return_3m": 0.89473684, "price_return_6m": 0.63636364, "price_return_9m": -0.73333333, "price_return_12m": -0.74285714, "price_return_12m_ex1m": -0.85357143, "distance_from_52w_high": -0.76, "distance_from_52w_low": 1, "relative_strength": -0.91599772, "local_beta": 0.1839, "volatility_252d": 1.141651, "volatility_60d": 2.461975, "max_drawdown_12m": -0.88, "revenue_ttm": 2862000, "gross_profit_ttm": 1779000, "ebit_ttm": -15474000, "ebitda_ttm": -13024000, "net_income_ttm": -14225000, "eps_diluted_ttm": -0.04410464, "operating_cash_flow_ttm": -13448000, "capital_expenditure_ttm": -444000, "fcf_ttm": -13892000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 8631000, "interest_expense_ttm": 307000, "cash_and_equivalents": 5270000, "total_current_assets": 16408000, "total_current_liabilities": 3150000, "net_ppe": null, "total_assets": 25458000, "total_debt": 4210000, "total_equity": 18441000, "net_working_capital": 8850000, "book_value_per_share": 0.05717636, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.05717636, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 65, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 99, "rank_dividend_yield": 65, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 93, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 27, "rank_fcf_margin": 98, "rank_piotroski": 84, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 26, "quality_composite": 96, "momentum_composite": 99, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 32, "vc1_composite": 25, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.758, "signal_confidence": 0.461, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 71, "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": 1.8, "os": 0.26, "value": 0.74, "quality": 0.04, "momentum": 0.01, "confidence": 0.461, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0149, "roe": -0.7714, "momentum_12_1": -0.8536, "complete_fields": { "id": 8489, "ticker_id": 27250, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:54.911972+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.8, "market_cap": 580551136.2, "market_cap_usd": 580551136.2, "enterprise_value": 579491136.2, "shares_outstanding": 322528409, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 31.48154309, "ptbv_ratio": 31.48154309, "ps_ratio": 202.84805597, "pcf_ratio": null, "pfcf_ratio": -41.79032077, "ev_ebitda": null, "ev_ebit": -37.44934317, "ev_sales": 202.4776856, "ev_fcf": -41.71401787, "earnings_yield": null, "fcf_yield": -0.02397276, "dividend_yield": 0, "buyback_yield": -0.01486691, "shareholder_yield": -0.01486691, "debt_paydown_yield": null, "total_yield": -0.01486691, "gross_margin": 0.62159329, "operating_margin": -5.4067086, "net_margin": -4.97030049, "ebitda_margin": -4.55066387, "fcf_margin": -4.85394829, "roe": -0.77137899, "roa": -0.55876345, "roic": -0.66771187, "roc_greenblatt": null, "asset_turnover": 0.11242046, "cash_conversion": 0.97659051, "accruals_ratio": -0.03052086, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.08138821, "debt_to_assets": 0.16537041, "interest_coverage": -50.40390879, "current_ratio": 5.20888889, "quick_ratio": 5.20888889, "net_debt": -1060000, "revenue_growth_1y": 0.30924062, "revenue_growth_3y_cagr": 0.41368742, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.34944347, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.511043, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.75609756, "price_return_3m": 0.89473684, "price_return_6m": 0.63636364, "price_return_9m": -0.73333333, "price_return_12m": -0.74285714, "price_return_12m_ex1m": -0.85357143, "distance_from_52w_high": -0.76, "distance_from_52w_low": 1, "relative_strength": -0.91599772, "local_beta": 0.1839, "volatility_252d": 1.141651, "volatility_60d": 2.461975, "max_drawdown_12m": -0.88, "revenue_ttm": 2862000, "gross_profit_ttm": 1779000, "ebit_ttm": -15474000, "ebitda_ttm": -13024000, "net_income_ttm": -14225000, "eps_diluted_ttm": -0.04410464, "operating_cash_flow_ttm": -13448000, "capital_expenditure_ttm": -444000, "fcf_ttm": -13892000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 8631000, "interest_expense_ttm": 307000, "cash_and_equivalents": 5270000, "total_current_assets": 16408000, "total_current_liabilities": 3150000, "net_ppe": null, "total_assets": 25458000, "total_debt": 4210000, "total_equity": 18441000, "net_working_capital": 8850000, "book_value_per_share": 0.05717636, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.05717636, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 65, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 99, "rank_dividend_yield": 65, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 93, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 27, "rank_fcf_margin": 98, "rank_piotroski": 84, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 26, "quality_composite": 96, "momentum_composite": 99, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 32, "vc1_composite": 25, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.758, "signal_confidence": 0.461, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "income_statement": { "revenue": 2862000, "cost_of_revenue": 1083000, "gross_profit": 1779000, "ebit": -15474000, "ebitda": -13024000, "pretax_income": null, "tax_provision": null, "net_income": -14225000, "net_income_to_common": -14225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10425000, "total_current_assets": 16408000, "total_assets": 25458000, "short_term_debt": 862000, "long_term_debt": 3348000, "total_debt": 4210000, "total_liabilities": null, "total_equity": 18441000, "shares_outstanding": 322528409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13448000, "capital_expenditure": -444000, "free_cash_flow": -13892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8631000, "net_debt_issued": null }, "complete_fields": { "id": 392493, "ticker_id": 27250, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13024000", "netIncome": "-14225000", "grossProfit": "1779000", "totalRevenue": "2862000", "costOfRevenue": "1083000", "interestExpense": "307000", "operatingIncome": "-15474000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1768000", "depreciationAndAmortization": "1698000" }, "balance": { "totalDebt": "4210000", "totalAssets": "25458000", "longTermDebt": "3348000", "shortTermDebt": "862000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "322528409", "totalCurrentAssets": "16408000", "totalShareholderEquity": "18441000", "totalCurrentLiabilities": "3258000", "cashAndShortTermInvestments": "10425000" }, "cashflow": { "freeCashFlow": "-13892000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "8631000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-13448000", "repurchaseOfStock": null, "capitalExpenditures": "-444000" } }, "revenue": 2862000, "cost_of_revenue": 1083000, "gross_profit": 1779000, "research_and_development": 1768000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15474000, "depreciation_amortisation": 1698000, "ebitda": -13024000, "interest_expense": 307000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14225000, "net_income_continuing_ops": null, "net_income_to_common": -14225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10425000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16408000, "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": 25458000, "short_term_debt": 862000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3258000, "long_term_debt": 3348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18441000, "shares_outstanding": 322528409, "operating_cash_flow": -13448000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8631000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -13892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13024000", "netIncome": "-14225000", "grossProfit": "1779000", "totalRevenue": "2862000", "costOfRevenue": "1083000", "interestExpense": "307000", "operatingIncome": "-15474000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1768000", "depreciationAndAmortization": "1698000" }, "balance": { "totalDebt": "4210000", "totalAssets": "25458000", "longTermDebt": "3348000", "shortTermDebt": "862000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "322528409", "totalCurrentAssets": "16408000", "totalShareholderEquity": "18441000", "totalCurrentLiabilities": "3258000", "cashAndShortTermInvestments": "10425000" }, "cashflow": { "freeCashFlow": "-13892000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "8631000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-13448000", "repurchaseOfStock": null, "capitalExpenditures": "-444000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "income_statement": { "revenue": 2186000, "cost_of_revenue": 658000, "gross_profit": 1528000, "ebit": -20458000, "ebitda": -18999000, "pretax_income": null, "tax_provision": null, "net_income": -20132000, "net_income_to_common": -20132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16218000, "total_current_assets": 21216000, "total_assets": 31183000, "short_term_debt": 649000, "long_term_debt": 3905000, "total_debt": 4554000, "total_liabilities": null, "total_equity": 22939000, "shares_outstanding": 261001517, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14458000, "capital_expenditure": -660000, "free_cash_flow": -15118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": null }, "complete_fields": { "id": 392494, "ticker_id": 27250, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-18999000", "netIncome": "-20132000", "grossProfit": "1528000", "totalRevenue": "2186000", "costOfRevenue": "658000", "interestExpense": "325000", "operatingIncome": "-20458000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2476000", "depreciationAndAmortization": "2308000" }, "balance": { "totalDebt": "4554000", "totalAssets": "31183000", "longTermDebt": "3905000", "shortTermDebt": "649000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "261001517", "totalCurrentAssets": "21216000", "totalShareholderEquity": "22939000", "totalCurrentLiabilities": "3943000", "cashAndShortTermInvestments": "16218000" }, "cashflow": { "freeCashFlow": "-15118000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "14000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-14458000", "repurchaseOfStock": null, "capitalExpenditures": "-660000" } }, "revenue": 2186000, "cost_of_revenue": 658000, "gross_profit": 1528000, "research_and_development": 2476000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20458000, "depreciation_amortisation": 2308000, "ebitda": -18999000, "interest_expense": 325000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -20132000, "net_income_continuing_ops": null, "net_income_to_common": -20132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16218000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21216000, "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": 31183000, "short_term_debt": 649000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3943000, "long_term_debt": 3905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 22939000, "shares_outstanding": 261001517, "operating_cash_flow": -14458000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -15118000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-18999000", "netIncome": "-20132000", "grossProfit": "1528000", "totalRevenue": "2186000", "costOfRevenue": "658000", "interestExpense": "325000", "operatingIncome": "-20458000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2476000", "depreciationAndAmortization": "2308000" }, "balance": { "totalDebt": "4554000", "totalAssets": "31183000", "longTermDebt": "3905000", "shortTermDebt": "649000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "261001517", "totalCurrentAssets": "21216000", "totalShareholderEquity": "22939000", "totalCurrentLiabilities": "3943000", "cashAndShortTermInvestments": "16218000" }, "cashflow": { "freeCashFlow": "-15118000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "14000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-14458000", "repurchaseOfStock": null, "capitalExpenditures": "-660000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "income_statement": { "revenue": 1041000, "cost_of_revenue": 428000, "gross_profit": 613000, "ebit": -26109000, "ebitda": -21247000, "pretax_income": null, "tax_provision": null, "net_income": -21686000, "net_income_to_common": -21686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31896000, "total_current_assets": 38628000, "total_assets": 49868000, "short_term_debt": 662000, "long_term_debt": 4339000, "total_debt": 5001000, "total_liabilities": null, "total_equity": 40063000, "shares_outstanding": 261001517, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16050000, "capital_expenditure": -1887000, "free_cash_flow": -17937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19045000, "net_debt_issued": null }, "complete_fields": { "id": 392495, "ticker_id": 27250, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-21247000", "netIncome": "-21686000", "grossProfit": "613000", "totalRevenue": "1041000", "costOfRevenue": "428000", "interestExpense": "354000", "operatingIncome": "-26109000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "4039000", "depreciationAndAmortization": "2838000" }, "balance": { "totalDebt": "5001000", "totalAssets": "49868000", "longTermDebt": "4339000", "shortTermDebt": "662000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "261001517", "totalCurrentAssets": "38628000", "totalShareholderEquity": "40063000", "totalCurrentLiabilities": "5250000", "cashAndShortTermInvestments": "31896000" }, "cashflow": { "freeCashFlow": "-17937000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "19045000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-16050000", "repurchaseOfStock": null, "capitalExpenditures": "-1887000" } }, "revenue": 1041000, "cost_of_revenue": 428000, "gross_profit": 613000, "research_and_development": 4039000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26109000, "depreciation_amortisation": 2838000, "ebitda": -21247000, "interest_expense": 354000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -21686000, "net_income_continuing_ops": null, "net_income_to_common": -21686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31896000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38628000, "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": 49868000, "short_term_debt": 662000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5250000, "long_term_debt": 4339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 40063000, "shares_outstanding": 261001517, "operating_cash_flow": -16050000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1887000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19045000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17937000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-21247000", "netIncome": "-21686000", "grossProfit": "613000", "totalRevenue": "1041000", "costOfRevenue": "428000", "interestExpense": "354000", "operatingIncome": "-26109000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "4039000", "depreciationAndAmortization": "2838000" }, "balance": { "totalDebt": "5001000", "totalAssets": "49868000", "longTermDebt": "4339000", "shortTermDebt": "662000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "261001517", "totalCurrentAssets": "38628000", "totalShareholderEquity": "40063000", "totalCurrentLiabilities": "5250000", "cashAndShortTermInvestments": "31896000" }, "cashflow": { "freeCashFlow": "-17937000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "19045000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-16050000", "repurchaseOfStock": null, "capitalExpenditures": "-1887000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "income_statement": { "revenue": 1013000, "cost_of_revenue": 302000, "gross_profit": 711000, "ebit": -17327000, "ebitda": -15719000, "pretax_income": null, "tax_provision": null, "net_income": -15012000, "net_income_to_common": -15012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31839000, "total_current_assets": 39366000, "total_assets": 47315000, "short_term_debt": 522000, "long_term_debt": 1816000, "total_debt": 2338000, "total_liabilities": null, "total_equity": 40330000, "shares_outstanding": 235522925, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14010000, "capital_expenditure": -1788000, "free_cash_flow": -15798000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19690000, "net_debt_issued": null }, "complete_fields": { "id": 392496, "ticker_id": 27250, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-15719000", "netIncome": "-15012000", "grossProfit": "711000", "totalRevenue": "1013000", "costOfRevenue": "302000", "interestExpense": "157000", "operatingIncome": "-17327000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "3441000", "depreciationAndAmortization": "1487000" }, "balance": { "totalDebt": "2338000", "totalAssets": "47315000", "longTermDebt": "1816000", "shortTermDebt": "522000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "235522925", "totalCurrentAssets": "39366000", "totalShareholderEquity": "40330000", "totalCurrentLiabilities": "4912000", "cashAndShortTermInvestments": "31839000" }, "cashflow": { "freeCashFlow": "-15798000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "19690000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-14010000", "repurchaseOfStock": null, "capitalExpenditures": "-1788000" } }, "revenue": 1013000, "cost_of_revenue": 302000, "gross_profit": 711000, "research_and_development": 3441000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17327000, "depreciation_amortisation": 1487000, "ebitda": -15719000, "interest_expense": 157000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15012000, "net_income_continuing_ops": null, "net_income_to_common": -15012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31839000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39366000, "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": 47315000, "short_term_debt": 522000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4912000, "long_term_debt": 1816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 40330000, "shares_outstanding": 235522925, "operating_cash_flow": -14010000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19690000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -15798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-15719000", "netIncome": "-15012000", "grossProfit": "711000", "totalRevenue": "1013000", "costOfRevenue": "302000", "interestExpense": "157000", "operatingIncome": "-17327000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "3441000", "depreciationAndAmortization": "1487000" }, "balance": { "totalDebt": "2338000", "totalAssets": "47315000", "longTermDebt": "1816000", "shortTermDebt": "522000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "235522925", "totalCurrentAssets": "39366000", "totalShareholderEquity": "40330000", "totalCurrentLiabilities": "4912000", "cashAndShortTermInvestments": "31839000" }, "cashflow": { "freeCashFlow": "-15798000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "19690000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-14010000", "repurchaseOfStock": null, "capitalExpenditures": "-1788000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+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": 5270000, "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": 322528409, "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": 392491, "ticker_id": 27250, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "322528409", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "3150000", "cashAndShortTermInvestments": "5270000" } }, "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": 5270000, "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": 3150000, "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": 322528409, "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": "322528409", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "3150000", "cashAndShortTermInvestments": "5270000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+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": 10425000, "total_current_assets": 16408000, "total_assets": 25458000, "short_term_debt": 862000, "long_term_debt": 3348000, "total_debt": 4210000, "total_liabilities": null, "total_equity": 18441000, "shares_outstanding": 322528409, "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": 392492, "ticker_id": 27250, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:02.143502+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4210000", "totalAssets": "25458000", "longTermDebt": "3348000", "shortTermDebt": "862000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "322528409", "totalCurrentAssets": "16408000", "totalShareholderEquity": "18441000", "totalCurrentLiabilities": "3258000", "cashAndShortTermInvestments": "10425000" } }, "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": 10425000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16408000, "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": 25458000, "short_term_debt": 862000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3258000, "long_term_debt": 3348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18441000, "shares_outstanding": 322528409, "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": "4210000", "totalAssets": "25458000", "longTermDebt": "3348000", "shortTermDebt": "862000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "322528409", "totalCurrentAssets": "16408000", "totalShareholderEquity": "18441000", "totalCurrentLiabilities": "3258000", "cashAndShortTermInvestments": "10425000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }