{ "ticker": { "uuid": "1de31393-3483-485a-9fc0-80d5f6fbd85b", "symbol": "THAL", "name": "Thalassa Holdings Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1de31393-3483-485a-9fc0-80d5f6fbd85b/", "api_url": "https://sharemaestro.com/factors/api/tickers/1de31393-3483-485a-9fc0-80d5f6fbd85b/" }, "ticker_metadata": { "id": 31419, "uuid": "1de31393-3483-485a-9fc0-80d5f6fbd85b", "symbol": "THAL", "name": "Thalassa Holdings Limited", "asset_type": "equity", "market_cap": 3914122, "stock_exchange_id": 19, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Thalassa Holdings Limited, a holding company, engages in the research and development of autonomous underwater vehicles in the British Virgin Island. Thalassa Holdings Limited was incorporated in 2007 and is based in Road Town, the British Virgin Islands.", "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": "1de31393-3483-485a-9fc0-80d5f6fbd85b", "symbol": "THAL", "name": "Thalassa Holdings Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1de31393-3483-485a-9fc0-80d5f6fbd85b/", "api_url": "https://sharemaestro.com/factors/api/tickers/1de31393-3483-485a-9fc0-80d5f6fbd85b/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.29, "value": 0.4, "quality": 0.39, "momentum": 0.39, "coverage": 0.758, "confidence": 0.678, "delta": null }, "headline_factors": { "price": 24.5, "market_cap": 408068031, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0004, "roe": -0.1553, "piotroski_f_score": 4, "momentum_12_1": 0, "volatility_252d": 214.6388 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:14.643034+00:00", "batch_id": "" }, "size": { "price_close": 24.5, "market_cap": 408068031, "market_cap_usd": 408068031, "enterprise_value": 407924215, "shares_outstanding": 16655838, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 46.3212, "ptbv_ratio": 46.3212, "ps_ratio": 982.326, "pcf_ratio": null, "pfcf_ratio": -563.4314, "ev_ebitda": null, "ev_ebit": -1653.577, "ev_sales": 981.9798, "ev_fcf": -563.2329, "earnings_yield": null, "fcf_yield": -0.0018, "price_to_sales": 982.326, "price_to_book": 46.3212, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.001 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0004, "shareholder_yield": -0.0004, "debt_paydown_yield": 0.0, "total_yield": -0.0003 }, "quality": { "gross_margin": 0.8384, "operating_margin": -0.5939, "net_margin": -3.2941, "ebitda_margin": -3.2151, "fcf_margin": -1.7435, "roe": -0.1553, "roa": -0.1473, "roic": -0.0214, "roc_greenblatt": null, "asset_turnover": 0.0447, "cash_conversion": 0.5293, "accruals_ratio": -0.1124, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.2933, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0375, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.1077, "debt_to_assets": 0.0017, "interest_coverage": -296.5048, "current_ratio": 9.1805, "quick_ratio": 9.1805, "net_debt": -143816, "local_beta": null, "volatility_252d": 214.6388, "volatility_60d": 429.8526, "max_drawdown_12m": -0.9924, "risk_adjusted_momentum": 0 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.1196, "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": -0.1521, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0889, "price_return_3m": 0.0889, "price_return_6m": -0.0755, "price_return_9m": 0, "price_return_12m": 0.0889, "price_return_12m_ex1m": 0, "momentum_6m": -0.0755, "momentum_12m": 0.0889, "momentum_12_1": 0, "distance_from_52w_high": -0.1552, "distance_from_52w_low": 110.3636, "relative_strength": -0.0843 }, "raw_ttm": { "revenue_ttm": 415410, "gross_profit_ttm": 348270, "ebit_ttm": -246692, "ebitda_ttm": -1335600, "net_income_ttm": -1368414, "eps_diluted_ttm": -0.0822, "operating_cash_flow_ttm": -324412, "capital_expenditure_ttm": -399843, "fcf_ttm": -724255, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 144738, "interest_expense_ttm": 832, "cash_and_equivalents": 159569, "total_current_assets": 4410192, "total_current_liabilities": 480385, "net_ppe": null, "total_assets": 9289923, "total_debt": 15753, "total_equity": 8809538, "net_working_capital": 3785991, "book_value_per_share": 0.5289, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.5289 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 60, "svqf_composite": 68, "vc1_composite": 60, "vc2_composite": 61, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.395, "os_score": 0.29, "value_percentile": 0.4, "quality_percentile": 0.39, "momentum_percentile": 0.39, "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": 79, "small_cap_core_rank": 62, "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": 9251, "ticker_id": 31419, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:14.643034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.5, "market_cap": 408068031, "market_cap_usd": 408068031, "enterprise_value": 407924215, "shares_outstanding": 16655838, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 46.32116134, "ptbv_ratio": 46.32116134, "ps_ratio": 982.32596952, "pcf_ratio": null, "pfcf_ratio": -563.43143092, "ev_ebitda": null, "ev_ebit": -1653.57699074, "ev_sales": 981.97976698, "ev_fcf": -563.23285997, "earnings_yield": null, "fcf_yield": -0.00177546, "dividend_yield": 0, "buyback_yield": -0.00035469, "shareholder_yield": -0.00035469, "debt_paydown_yield": 3.765e-05, "total_yield": -0.00031704, "gross_margin": 0.83837654, "operating_margin": -0.59385186, "net_margin": -3.29412869, "ebitda_margin": -3.21513685, "fcf_margin": -1.74347031, "roe": -0.15533323, "roa": -0.1473009, "roic": -0.02135067, "roc_greenblatt": null, "asset_turnover": 0.04471619, "cash_conversion": 0.529266, "accruals_ratio": -0.11238005, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.10767895, "debt_to_assets": 0.00169571, "interest_coverage": -296.50480769, "current_ratio": 9.18053644, "quick_ratio": 9.18053644, "net_debt": -143816, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.1196374, "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": -0.15209712, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.293317, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08888889, "price_return_3m": 0.08888889, "price_return_6m": -0.0754717, "price_return_9m": 0, "price_return_12m": 0.08888889, "price_return_12m_ex1m": 0, "distance_from_52w_high": -0.15517241, "distance_from_52w_low": 110.36363636, "relative_strength": -0.08425169, "local_beta": null, "volatility_252d": 214.638796, "volatility_60d": 429.852567, "max_drawdown_12m": -0.99241379, "revenue_ttm": 415410, "gross_profit_ttm": 348270, "ebit_ttm": -246692, "ebitda_ttm": -1335600, "net_income_ttm": -1368414, "eps_diluted_ttm": -0.08215822, "operating_cash_flow_ttm": -324412, "capital_expenditure_ttm": -399843, "fcf_ttm": -724255, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 144738, "interest_expense_ttm": 832, "cash_and_equivalents": 159569, "total_current_assets": 4410192, "total_current_liabilities": 480385, "net_ppe": null, "total_assets": 9289923, "total_debt": 15753, "total_equity": 8809538, "net_working_capital": 3785991, "book_value_per_share": 0.52891593, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.52891593, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 60, "svqf_composite": 68, "vc1_composite": 60, "vc2_composite": 61, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 62, "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": 24.5, "os": 0.29, "value": 0.4, "quality": 0.39, "momentum": 0.39, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.1553, "momentum_12_1": 0, "complete_fields": { "id": 9251, "ticker_id": 31419, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:14.643034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.5, "market_cap": 408068031, "market_cap_usd": 408068031, "enterprise_value": 407924215, "shares_outstanding": 16655838, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 46.32116134, "ptbv_ratio": 46.32116134, "ps_ratio": 982.32596952, "pcf_ratio": null, "pfcf_ratio": -563.43143092, "ev_ebitda": null, "ev_ebit": -1653.57699074, "ev_sales": 981.97976698, "ev_fcf": -563.23285997, "earnings_yield": null, "fcf_yield": -0.00177546, "dividend_yield": 0, "buyback_yield": -0.00035469, "shareholder_yield": -0.00035469, "debt_paydown_yield": 3.765e-05, "total_yield": -0.00031704, "gross_margin": 0.83837654, "operating_margin": -0.59385186, "net_margin": -3.29412869, "ebitda_margin": -3.21513685, "fcf_margin": -1.74347031, "roe": -0.15533323, "roa": -0.1473009, "roic": -0.02135067, "roc_greenblatt": null, "asset_turnover": 0.04471619, "cash_conversion": 0.529266, "accruals_ratio": -0.11238005, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.10767895, "debt_to_assets": 0.00169571, "interest_coverage": -296.50480769, "current_ratio": 9.18053644, "quick_ratio": 9.18053644, "net_debt": -143816, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.1196374, "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": -0.15209712, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.293317, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08888889, "price_return_3m": 0.08888889, "price_return_6m": -0.0754717, "price_return_9m": 0, "price_return_12m": 0.08888889, "price_return_12m_ex1m": 0, "distance_from_52w_high": -0.15517241, "distance_from_52w_low": 110.36363636, "relative_strength": -0.08425169, "local_beta": null, "volatility_252d": 214.638796, "volatility_60d": 429.852567, "max_drawdown_12m": -0.99241379, "revenue_ttm": 415410, "gross_profit_ttm": 348270, "ebit_ttm": -246692, "ebitda_ttm": -1335600, "net_income_ttm": -1368414, "eps_diluted_ttm": -0.08215822, "operating_cash_flow_ttm": -324412, "capital_expenditure_ttm": -399843, "fcf_ttm": -724255, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 144738, "interest_expense_ttm": 832, "cash_and_equivalents": 159569, "total_current_assets": 4410192, "total_current_liabilities": 480385, "net_ppe": null, "total_assets": 9289923, "total_debt": 15753, "total_equity": 8809538, "net_working_capital": 3785991, "book_value_per_share": 0.52891593, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.52891593, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 60, "svqf_composite": 68, "vc1_composite": 60, "vc2_composite": 61, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 62, "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": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "income_statement": { "revenue": 415410, "cost_of_revenue": 67140, "gross_profit": 348270, "ebit": -246692, "ebitda": -1335600, "pretax_income": null, "tax_provision": null, "net_income": -1368414, "net_income_to_common": -1368414, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159569, "total_current_assets": 4410192, "total_assets": 9289923, "short_term_debt": null, "long_term_debt": null, "total_debt": 15753, "total_liabilities": null, "total_equity": 8809538, "shares_outstanding": 16655838, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -324412, "capital_expenditure": -399843, "free_cash_flow": -724255, "dividends_paid": null, "share_repurchases": null, "shares_issued": 144738, "net_debt_issued": -15365 }, "complete_fields": { "id": 398504, "ticker_id": 31419, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1335600", "netIncome": "-1368414", "grossProfit": "348270", "totalRevenue": "415410", "costOfRevenue": "67140", "interestExpense": "832", "operatingIncome": "-246692", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30806" }, "balance": { "totalDebt": "15753", "totalAssets": "9289923", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "16655838", "totalCurrentAssets": "4410192", "totalShareholderEquity": "8809538", "totalCurrentLiabilities": "480385", "cashAndShortTermInvestments": "159569" }, "cashflow": { "freeCashFlow": "-724255", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "144738", "repaymentOfDebt": "-15365", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-324412", "repurchaseOfStock": null, "capitalExpenditures": "-399843" } }, "revenue": 415410, "cost_of_revenue": 67140, "gross_profit": 348270, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -246692, "depreciation_amortisation": 30806, "ebitda": -1335600, "interest_expense": 832, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1368414, "net_income_continuing_ops": null, "net_income_to_common": -1368414, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159569, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4410192, "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": 9289923, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 480385, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15753, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8809538, "shares_outstanding": 16655838, "operating_cash_flow": -324412, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -399843, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 144738, "net_debt_issued": -15365, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -724255, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1335600", "netIncome": "-1368414", "grossProfit": "348270", "totalRevenue": "415410", "costOfRevenue": "67140", "interestExpense": "832", "operatingIncome": "-246692", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30806" }, "balance": { "totalDebt": "15753", "totalAssets": "9289923", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "16655838", "totalCurrentAssets": "4410192", "totalShareholderEquity": "8809538", "totalCurrentLiabilities": "480385", "cashAndShortTermInvestments": "159569" }, "cashflow": { "freeCashFlow": "-724255", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "144738", "repaymentOfDebt": "-15365", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-324412", "repurchaseOfStock": null, "capitalExpenditures": "-399843" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "income_statement": { "revenue": -219393, "cost_of_revenue": 37529, "gross_profit": -256922, "ebit": -685165, "ebitda": -921955, "pretax_income": null, "tax_provision": null, "net_income": -1014120, "net_income_to_common": -1014120, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 546890, "total_current_assets": 4451676, "total_assets": 10963304, "short_term_debt": null, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": 10389796, "shares_outstanding": 16655838, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -903806, "capital_expenditure": -293145, "free_cash_flow": -1196951, "dividends_paid": null, "share_repurchases": null, "shares_issued": 716814, "net_debt_issued": 2035098 }, "complete_fields": { "id": 398506, "ticker_id": 31419, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-921955", "netIncome": "-1014120", "grossProfit": "-256922", "totalRevenue": "-219393", "costOfRevenue": "37529", "interestExpense": "27676", "operatingIncome": "-685165", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "107539" }, "balance": { "totalDebt": "0", "totalAssets": "10963304", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16655838", "totalCurrentAssets": "4451676", "totalShareholderEquity": "10389796", "totalCurrentLiabilities": "573508", "cashAndShortTermInvestments": "546890" }, "cashflow": { "freeCashFlow": "-1196951", "dividendsPaid": null, "issuanceOfDebt": "2085612", "issuanceOfStock": "716814", "repaymentOfDebt": "-50514", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-903806", "repurchaseOfStock": null, "capitalExpenditures": "-293145" } }, "revenue": -219393, "cost_of_revenue": 37529, "gross_profit": -256922, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -685165, "depreciation_amortisation": 107539, "ebitda": -921955, "interest_expense": 27676, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1014120, "net_income_continuing_ops": null, "net_income_to_common": -1014120, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 546890, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4451676, "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": 10963304, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573508, "long_term_debt": null, "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": 10389796, "shares_outstanding": 16655838, "operating_cash_flow": -903806, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -293145, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 716814, "net_debt_issued": 2035098, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1196951, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-921955", "netIncome": "-1014120", "grossProfit": "-256922", "totalRevenue": "-219393", "costOfRevenue": "37529", "interestExpense": "27676", "operatingIncome": "-685165", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "107539" }, "balance": { "totalDebt": "0", "totalAssets": "10963304", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16655838", "totalCurrentAssets": "4451676", "totalShareholderEquity": "10389796", "totalCurrentLiabilities": "573508", "cashAndShortTermInvestments": "546890" }, "cashflow": { "freeCashFlow": "-1196951", "dividendsPaid": null, "issuanceOfDebt": "2085612", "issuanceOfStock": "716814", "repaymentOfDebt": "-50514", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-903806", "repurchaseOfStock": null, "capitalExpenditures": "-293145" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "income_statement": { "revenue": 535756, "cost_of_revenue": 28125, "gross_profit": 507631, "ebit": -649647, "ebitda": -624752, "pretax_income": null, "tax_provision": null, "net_income": -891705, "net_income_to_common": -891705, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143295, "total_current_assets": 2091327, "total_assets": 12323560, "short_term_debt": null, "long_term_debt": null, "total_debt": 1577432, "total_liabilities": null, "total_equity": 9206379, "shares_outstanding": 7945838, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -342834, "capital_expenditure": -388303, "free_cash_flow": -731137, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -173982 }, "complete_fields": { "id": 398507, "ticker_id": 31419, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-624752", "netIncome": "-891705", "grossProfit": "507631", "totalRevenue": "535756", "costOfRevenue": "28125", "interestExpense": "82564", "operatingIncome": "-649647", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "256425" }, "balance": { "totalDebt": "1577432", "totalAssets": "12323560", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "7945838", "totalCurrentAssets": "2091327", "totalShareholderEquity": "9206379", "totalCurrentLiabilities": "1713074", "cashAndShortTermInvestments": "143295" }, "cashflow": { "freeCashFlow": "-731137", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-173982", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-342834", "repurchaseOfStock": null, "capitalExpenditures": "-388303" } }, "revenue": 535756, "cost_of_revenue": 28125, "gross_profit": 507631, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -649647, "depreciation_amortisation": 256425, "ebitda": -624752, "interest_expense": 82564, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -891705, "net_income_continuing_ops": null, "net_income_to_common": -891705, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143295, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2091327, "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": 12323560, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1713074, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1577432, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9206379, "shares_outstanding": 7945838, "operating_cash_flow": -342834, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -388303, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -173982, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -731137, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-624752", "netIncome": "-891705", "grossProfit": "507631", "totalRevenue": "535756", "costOfRevenue": "28125", "interestExpense": "82564", "operatingIncome": "-649647", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "256425" }, "balance": { "totalDebt": "1577432", "totalAssets": "12323560", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "7945838", "totalCurrentAssets": "2091327", "totalShareholderEquity": "9206379", "totalCurrentLiabilities": "1713074", "cashAndShortTermInvestments": "143295" }, "cashflow": { "freeCashFlow": "-731137", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-173982", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-342834", "repurchaseOfStock": null, "capitalExpenditures": "-388303" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "income_statement": { "revenue": 295968, "cost_of_revenue": 95925, "gross_profit": 200043, "ebit": -636829, "ebitda": -1022659, "pretax_income": null, "tax_provision": null, "net_income": -1449903, "net_income_to_common": -1449903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1383687, "total_current_assets": 2653866, "total_assets": 13177760, "short_term_debt": 0, "long_term_debt": null, "total_debt": 1668850, "total_liabilities": null, "total_equity": 10298100, "shares_outstanding": 7945838, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 408301, "capital_expenditure": -935784, "free_cash_flow": -527483, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4324396 }, "complete_fields": { "id": 398508, "ticker_id": 31419, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1022659", "netIncome": "-1449903", "grossProfit": "200043", "totalRevenue": "295968", "costOfRevenue": "95925", "interestExpense": "174914", "operatingIncome": "-636829", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "306497" }, "balance": { "totalDebt": "1668850", "totalAssets": "13177760", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "7945838", "totalCurrentAssets": "2653866", "totalShareholderEquity": "10298100", "totalCurrentLiabilities": "1369283", "cashAndShortTermInvestments": "1383687" }, "cashflow": { "freeCashFlow": "-527483", "dividendsPaid": null, "issuanceOfDebt": "33133", "issuanceOfStock": null, "repaymentOfDebt": "-4357529", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "408301", "repurchaseOfStock": null, "capitalExpenditures": "-935784" } }, "revenue": 295968, "cost_of_revenue": 95925, "gross_profit": 200043, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -636829, "depreciation_amortisation": 306497, "ebitda": -1022659, "interest_expense": 174914, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1449903, "net_income_continuing_ops": null, "net_income_to_common": -1449903, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1383687, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2653866, "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": 13177760, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1369283, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1668850, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10298100, "shares_outstanding": 7945838, "operating_cash_flow": 408301, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -935784, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4324396, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -527483, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1022659", "netIncome": "-1449903", "grossProfit": "200043", "totalRevenue": "295968", "costOfRevenue": "95925", "interestExpense": "174914", "operatingIncome": "-636829", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "306497" }, "balance": { "totalDebt": "1668850", "totalAssets": "13177760", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "7945838", "totalCurrentAssets": "2653866", "totalShareholderEquity": "10298100", "totalCurrentLiabilities": "1369283", "cashAndShortTermInvestments": "1383687" }, "cashflow": { "freeCashFlow": "-527483", "dividendsPaid": null, "issuanceOfDebt": "33133", "issuanceOfStock": null, "repaymentOfDebt": "-4357529", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "408301", "repurchaseOfStock": null, "capitalExpenditures": "-935784" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+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": 4324649, "long_term_debt": 0, "total_debt": 4324649, "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": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2521454 }, "complete_fields": { "id": 398509, "ticker_id": 31419, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+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": "4324649", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "2521454", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "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": 4324649, "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": 4324649, "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": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2521454, "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": "4324649", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "2521454", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "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": "2026-06-07T13:24:59.171116+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": 159569, "total_current_assets": 4410192, "total_assets": 9289923, "short_term_debt": 15753, "long_term_debt": 0, "total_debt": 15753, "total_liabilities": null, "total_equity": 8809538, "shares_outstanding": 16655838, "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": 398503, "ticker_id": 31419, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "15753", "totalAssets": "9289923", "longTermDebt": "0", "shortTermDebt": "15753", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "16655838", "totalCurrentAssets": "4410192", "totalShareholderEquity": "8809538", "totalCurrentLiabilities": "480385", "cashAndShortTermInvestments": "159569" } }, "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": 159569, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4410192, "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": 9289923, "short_term_debt": 15753, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 480385, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15753, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8809538, "shares_outstanding": 16655838, "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": "15753", "totalAssets": "9289923", "longTermDebt": "0", "shortTermDebt": "15753", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "16655838", "totalCurrentAssets": "4410192", "totalShareholderEquity": "8809538", "totalCurrentLiabilities": "480385", "cashAndShortTermInvestments": "159569" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+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": 546890, "total_current_assets": 4451676, "total_assets": 10963304, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": null, "total_equity": 10389796, "shares_outstanding": 16655838, "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": 398505, "ticker_id": 31419, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:59.171116+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "0", "totalAssets": "10963304", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16655838", "totalCurrentAssets": "4451676", "totalShareholderEquity": "10389796", "totalCurrentLiabilities": "573508", "cashAndShortTermInvestments": "546890" } }, "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": 546890, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4451676, "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": 10963304, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573508, "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": 10389796, "shares_outstanding": 16655838, "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": "0", "totalAssets": "10963304", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16655838", "totalCurrentAssets": "4451676", "totalShareholderEquity": "10389796", "totalCurrentLiabilities": "573508", "cashAndShortTermInvestments": "546890" } } } ] }, "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": 2, "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" ] } } }