{ "ticker": { "uuid": "1c4dd0f8-244a-4a86-a37b-79647211a4c6", "symbol": "FDEV", "name": "Frontier Developments plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/1c4dd0f8-244a-4a86-a37b-79647211a4c6/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c4dd0f8-244a-4a86-a37b-79647211a4c6/" }, "latest_snapshot": { "ticker": { "uuid": "1c4dd0f8-244a-4a86-a37b-79647211a4c6", "symbol": "FDEV", "name": "Frontier Developments plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/1c4dd0f8-244a-4a86-a37b-79647211a4c6/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c4dd0f8-244a-4a86-a37b-79647211a4c6/" }, "week_end_date": "2026-07-19", "universe": "GBP_UK", "score": { "os": 0.96, "value": 0.91, "quality": 0.96, "momentum": 0.85, "coverage": 0.848, "confidence": 0.662, "delta": 0 }, "headline_factors": { "price": 4.2, "market_cap": 145728217.25, "pe_ratio": 8.8929, "earnings_yield": 0.0704, "ebitda_to_ev": 0.297, "shareholder_yield": 0, "roe": 0.174, "piotroski_f_score": 7, "momentum_12_1": 0.1324, "volatility_252d": 0.5015 }, "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": { "valuation": { "pe_ratio": 8.8929, "ev_ebitda": 3.3666, "earnings_yield": 0.0704, "fcf_yield": 0.0869, "shareholder_yield": 0 }, "quality": { "roe": 0.174, "roic": 0.0903, "gross_margin": 0.6992, "fcf_margin": 0.1192, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0149, "eps_growth_1y": null, "fcf_growth_1y": 7.6637 }, "momentum": { "price_return_12m": 0.1338, "momentum_12_1": 0.1324, "relative_strength": -0.0451 }, "scores": { "value_percentile": 0.91, "quality_percentile": 0.96, "momentum_percentile": 0.85, "growth_composite": 87, "yield_composite": 94, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 0.848, "signal_confidence": 0.662 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.58, "os": 0.91, "value": 0.73, "quality": 0.79, "momentum": 0.83, "confidence": 0.641, "coverage": 0.758, "pe_ratio": 9.6971, "earnings_yield": 0.0636, "shareholder_yield": 0, "roe": 0.174, "momentum_12_1": 0.26 }, { "week_end_date": "2026-06-14", "price": 4.88, "os": 0.9, "value": 0.72, "quality": 0.78, "momentum": 0.8, "confidence": 0.633, "coverage": 0.758, "pe_ratio": 10.3435, "earnings_yield": 0.0591, "shareholder_yield": 0, "roe": 0.174, "momentum_12_1": 0.2313 }, { "week_end_date": "2026-06-21", "price": 4.19, "os": 0.9, "value": 0.77, "quality": 0.76, "momentum": 0.75, "confidence": 0.625, "coverage": 0.758, "pe_ratio": 8.881, "earnings_yield": 0.0705, "shareholder_yield": 0, "roe": 0.174, "momentum_12_1": 0.2605 }, { "week_end_date": "2026-06-28", "price": 4.07, "os": 0.91, "value": 0.79, "quality": 0.77, "momentum": 0.78, "confidence": 0.616, "coverage": 0.758, "pe_ratio": 8.6279, "earnings_yield": 0.0729, "shareholder_yield": 0, "roe": 0.174, "momentum_12_1": 0.3965 }, { "week_end_date": "2026-07-05", "price": 4.46, "os": 0.91, "value": 0.75, "quality": 0.77, "momentum": 0.74, "confidence": 0.608, "coverage": 0.758, "pe_ratio": 9.4547, "earnings_yield": 0.0655, "shareholder_yield": 0, "roe": 0.174, "momentum_12_1": -0.9862 }, { "week_end_date": "2026-07-12", "price": 4.36, "os": 0.96, "value": 0.82, "quality": 0.95, "momentum": 0.84, "confidence": 0.672, "coverage": 0.848, "pe_ratio": 9.2321, "earnings_yield": 0.0674, "shareholder_yield": 0, "roe": 0.174, "momentum_12_1": 0.3481 }, { "week_end_date": "2026-07-19", "price": 4.2, "os": 0.96, "value": 0.91, "quality": 0.96, "momentum": 0.85, "confidence": 0.662, "coverage": 0.848, "pe_ratio": 8.8929, "earnings_yield": 0.0704, "shareholder_yield": 0, "roe": 0.174, "momentum_12_1": 0.1324 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 90600000, "cost_of_revenue": 27257000, "gross_profit": 63343000, "ebit": 8741000, "ebitda": 36886000, "pretax_income": null, "tax_provision": null, "net_income": 16387000, "net_income_to_common": 16387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42502000, "total_current_assets": 59720000, "total_assets": 130693000, "short_term_debt": 1823000, "long_term_debt": 17644000, "total_debt": 19467000, "total_liabilities": null, "total_equity": 95162000, "shares_outstanding": 38681320, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41506000, "capital_expenditure": -30711000, "free_cash_flow": 10795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 90600000, "cost_of_revenue": 27257000, "gross_profit": 63343000, "ebit": 8741000, "ebitda": 36886000, "pretax_income": null, "tax_provision": null, "net_income": 16387000, "net_income_to_common": 16387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42502000, "total_current_assets": 59720000, "total_assets": 130693000, "short_term_debt": 1823000, "long_term_debt": 17644000, "total_debt": 19467000, "total_liabilities": null, "total_equity": 95162000, "shares_outstanding": 38681320, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41506000, "capital_expenditure": -30711000, "free_cash_flow": 10795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 90600000, "cost_of_revenue": 27257000, "gross_profit": 63343000, "ebit": 8741000, "ebitda": 36886000, "pretax_income": null, "tax_provision": null, "net_income": 16387000, "net_income_to_common": 16387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42502000, "total_current_assets": null, "total_assets": null, "short_term_debt": 1823000, "long_term_debt": 17644000, "total_debt": 19467000, "total_liabilities": null, "total_equity": 95162000, "shares_outstanding": 38681320, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -30711000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 90600000, "cost_of_revenue": 27257000, "gross_profit": 63343000, "ebit": 8741000, "ebitda": 36886000, "pretax_income": null, "tax_provision": null, "net_income": 16387000, "net_income_to_common": 16387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42502000, "total_current_assets": null, "total_assets": null, "short_term_debt": 1823000, "long_term_debt": 17644000, "total_debt": 19467000, "total_liabilities": null, "total_equity": 95162000, "shares_outstanding": 38681320, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -30711000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 90600000, "cost_of_revenue": 27257000, "gross_profit": 63343000, "ebit": 8741000, "ebitda": 36886000, "pretax_income": null, "tax_provision": null, "net_income": 16387000, "net_income_to_common": 16387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42502000, "total_current_assets": null, "total_assets": null, "short_term_debt": 1823000, "long_term_debt": 17644000, "total_debt": 19467000, "total_liabilities": null, "total_equity": 95162000, "shares_outstanding": 38681320, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -30711000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 90600000, "cost_of_revenue": 27257000, "gross_profit": 63343000, "ebit": 8741000, "ebitda": 36886000, "pretax_income": null, "tax_provision": null, "net_income": 16387000, "net_income_to_common": 16387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42502000, "total_current_assets": null, "total_assets": null, "short_term_debt": 1823000, "long_term_debt": 17644000, "total_debt": 19467000, "total_liabilities": null, "total_equity": 95162000, "shares_outstanding": 38681320, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -30711000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 89270000, "cost_of_revenue": 27954000, "gross_profit": 61316000, "ebit": -27008000, "ebitda": 9311000, "pretax_income": null, "tax_provision": null, "net_income": -21472000, "net_income_to_common": -21472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29523000, "total_current_assets": 50329000, "total_assets": 117385000, "short_term_debt": 1748000, "long_term_debt": 19535000, "total_debt": 21283000, "total_liabilities": null, "total_equity": 76823000, "shares_outstanding": 38616525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31625000, "capital_expenditure": -30379000, "free_cash_flow": 1246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 89270000, "cost_of_revenue": 27954000, "gross_profit": 61316000, "ebit": -27008000, "ebitda": 9311000, "pretax_income": null, "tax_provision": null, "net_income": -21472000, "net_income_to_common": -21472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29523000, "total_current_assets": 50329000, "total_assets": 117385000, "short_term_debt": 1748000, "long_term_debt": 19535000, "total_debt": 21283000, "total_liabilities": null, "total_equity": 76823000, "shares_outstanding": 38616525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31625000, "capital_expenditure": -30379000, "free_cash_flow": 1246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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": 40113000, "total_current_assets": 65887000, "total_assets": 136589000, "short_term_debt": 1871000, "long_term_debt": 16693000, "total_debt": 18564000, "total_liabilities": null, "total_equity": 94168000, "shares_outstanding": 36162793, "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 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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": 40113000, "total_current_assets": 65887000, "total_assets": 136589000, "short_term_debt": 1871000, "long_term_debt": 16693000, "total_debt": 18564000, "total_liabilities": null, "total_equity": 94168000, "shares_outstanding": 36162793, "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 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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": 40113000, "total_current_assets": 65887000, "total_assets": 136589000, "short_term_debt": 1871000, "long_term_debt": 16693000, "total_debt": 18564000, "total_liabilities": null, "total_equity": 94168000, "shares_outstanding": 36162793, "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 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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": 40113000, "total_current_assets": 65887000, "total_assets": 136589000, "short_term_debt": 1871000, "long_term_debt": 16693000, "total_debt": 18564000, "total_liabilities": null, "total_equity": 94168000, "shares_outstanding": 36162793, "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 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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": 40113000, "total_current_assets": 65887000, "total_assets": 136589000, "short_term_debt": 1871000, "long_term_debt": 16693000, "total_debt": 18564000, "total_liabilities": null, "total_equity": 94168000, "shares_outstanding": 36162793, "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 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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": 40113000, "total_current_assets": 65887000, "total_assets": 136589000, "short_term_debt": 1871000, "long_term_debt": 16693000, "total_debt": 18564000, "total_liabilities": null, "total_equity": 94168000, "shares_outstanding": 36162793, "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 } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "GBP", "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": 42502000, "total_current_assets": 59720000, "total_assets": 130693000, "short_term_debt": 1823000, "long_term_debt": 17644000, "total_debt": 19467000, "total_liabilities": null, "total_equity": 95162000, "shares_outstanding": 38681320, "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 } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "GBP", "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": 42502000, "total_current_assets": 59720000, "total_assets": 130693000, "short_term_debt": 1823000, "long_term_debt": 17644000, "total_debt": 19467000, "total_liabilities": null, "total_equity": 95162000, "shares_outstanding": 38681320, "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 } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "GBP", "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": 42502000, "total_current_assets": null, "total_assets": 130693000, "short_term_debt": null, "long_term_debt": 17644000, "total_debt": 17644000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 38681320, "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 } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "GBP", "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": 42502000, "total_current_assets": null, "total_assets": 130693000, "short_term_debt": null, "long_term_debt": 17644000, "total_debt": 17644000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 38681320, "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 } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "GBP", "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": 42502000, "total_current_assets": null, "total_assets": 130693000, "short_term_debt": null, "long_term_debt": 17644000, "total_debt": 17644000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 38681320, "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 } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "GBP", "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": 42502000, "total_current_assets": null, "total_assets": 130693000, "short_term_debt": null, "long_term_debt": 17644000, "total_debt": 17644000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 38681320, "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 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-05-31" }, "schema": { "public_fields_only": true } }