{ "ticker": { "uuid": "1e4a3910-1ed7-493e-a912-0b84df4ff53a", "symbol": "CHH", "name": "Churchill China plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/1e4a3910-1ed7-493e-a912-0b84df4ff53a/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e4a3910-1ed7-493e-a912-0b84df4ff53a/" }, "ticker_metadata": { "id": 27193, "uuid": "1e4a3910-1ed7-493e-a912-0b84df4ff53a", "symbol": "CHH", "name": "Churchill China plc", "asset_type": "equity", "market_cap": 37392640, "stock_exchange_id": 19, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Churchill China plc manufactures and sells ceramic and related products in the United Kingdom, rest of Europe, the United States, and internationally. The company provides plates, bowls, cups and saucers, mugs, jugs, tea and coffee pots, sugar bowls, dip pots and side dishes, platters, salad bowls, dessert bowls, countertop, wooden boards, cutlery, cookware, condiments, bud vases, and accessories, as well as raw materials for the ceramics industry. It offers its products under the Ambience, Alchemy, Churchill Super Vitrified, Art de Cuisine, and Dudson brand names. The company provides its products to hotels, cafes, restaurants, and contract caterers. Churchill China plc was founded in 1795 and is headquartered in Stoke-on-Trent, 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": "1e4a3910-1ed7-493e-a912-0b84df4ff53a", "symbol": "CHH", "name": "Churchill China plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/1e4a3910-1ed7-493e-a912-0b84df4ff53a/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e4a3910-1ed7-493e-a912-0b84df4ff53a/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.66, "value": 0.94, "quality": 0.32, "momentum": 0.04, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 340, "market_cap": 3739263900, "pe_ratio": 857.4327, "earnings_yield": 0.0012, "ebitda_to_ev": 0.0027, "shareholder_yield": 0.001, "roe": 0.0709, "piotroski_f_score": 5, "momentum_12_1": -0.5107, "volatility_252d": 0.4254 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:56.696057+00:00", "batch_id": "" }, "size": { "price_close": 340, "market_cap": 3739263900, "market_cap_usd": 3739263900, "enterprise_value": 3731839900, "shares_outstanding": 10997835, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 857.4327, "pb_ratio": 60.7625, "ptbv_ratio": 60.7625, "ps_ratio": 49.0222, "pcf_ratio": 502.2517, "pfcf_ratio": 749.0513, "ev_ebitda": 372.8857, "ev_ebit": 661.322, "ev_sales": 48.9248, "ev_fcf": 747.5641, "earnings_yield": 0.0012, "fcf_yield": 0.0013, "price_to_sales": 49.0222, "price_to_book": 60.7625, "price_to_cashflow": 502.2517, "ebitda_to_ev": 0.0027, "sales_yield": 0.0204 }, "yield": { "dividend_yield": 0.001, "buyback_yield": 0, "shareholder_yield": 0.001, "debt_paydown_yield": null, "total_yield": 0.001 }, "quality": { "gross_margin": null, "operating_margin": 0.074, "net_margin": 0.0572, "ebitda_margin": 0.1312, "fcf_margin": 0.0654, "roe": 0.0709, "roa": 0.0543, "roic": 0.0782, "roc_greenblatt": null, "asset_turnover": 0.9495, "cash_conversion": 1.1447, "accruals_ratio": -0.0384, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0387, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.7418, "debt_to_assets": 0.0421, "interest_coverage": 32.2457, "current_ratio": 4.3431, "quick_ratio": 4.3431, "net_debt": -7424000, "local_beta": 0.1861, "volatility_252d": 0.4254, "volatility_60d": 0.8142, "max_drawdown_12m": -0.5655, "risk_adjusted_momentum": -1.2005 }, "growth": { "revenue_growth_1y": -0.0256, "revenue_growth_3y_cagr": -0.0259, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3148, "eps_growth_3y_cagr": -0.1795, "eps_growth_5y_cagr": null, "fcf_growth_1y": 8.7882, "book_value_growth_1y": 0.0045, "revenue_growth": -0.0256, "earnings_growth": -0.3148 }, "momentum": { "price_return_1m": 0.0149, "price_return_3m": -0.0552, "price_return_6m": -0.0282, "price_return_9m": -0.2089, "price_return_12m": -0.5034, "price_return_12m_ex1m": -0.5107, "momentum_6m": -0.0282, "momentum_12m": -0.5034, "momentum_12_1": -0.5107, "distance_from_52w_high": -0.4904, "distance_from_52w_low": 0.1729, "relative_strength": -0.6765 }, "raw_ttm": { "revenue_ttm": 76277000, "gross_profit_ttm": null, "ebit_ttm": 5643000, "ebitda_ttm": 10008000, "net_income_ttm": 4361000, "eps_diluted_ttm": 0.3965, "operating_cash_flow_ttm": 7445000, "capital_expenditure_ttm": -2453000, "fcf_ttm": 4992000, "dividends_paid_ttm": -3684000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 175000, "cash_and_equivalents": 10808000, "total_current_assets": 45581000, "total_current_liabilities": 10495000, "net_ppe": null, "total_assets": 80330000, "total_debt": 3384000, "total_equity": 61539000, "net_working_capital": 25185000, "book_value_per_share": 5.5956, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.5956 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 24, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 25, "rank_pcf": 31, "rank_ev_ebitda": 22, "rank_ev_ebit": 45, "rank_earnings_yield": 23, "rank_fcf_yield": 24, "rank_dividend_yield": 7, "rank_shareholder_yield": 14, "rank_total_yield": 22, "rank_roe": 48, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 50, "rank_fcf_margin": 50, "rank_piotroski": 49, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 94 }, "composites": { "value_composite": 6, "quality_composite": 68, "momentum_composite": 96, "growth_composite": 95, "yield_composite": 7, "svqf_composite": 11, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 41, "overall_composite": 34, "quality_value_composite": 0.5485, "os_score": 0.66, "value_percentile": 0.94, "quality_percentile": 0.32, "momentum_percentile": 0.04, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 41, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8507, "ticker_id": 27193, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:56.696057+00:00", "batch_id": "", "os_score_delta": null, "price_close": 340, "market_cap": 3739263900, "market_cap_usd": 3739263900, "enterprise_value": 3731839900, "shares_outstanding": 10997835, "fx_rate_to_usd": null, "pe_ratio": 857.43267599, "pb_ratio": 60.7625067, "ptbv_ratio": 60.7625067, "ps_ratio": 49.02216789, "pcf_ratio": 502.25169913, "pfcf_ratio": 749.05126202, "ev_ebitda": 372.88568145, "ev_ebit": 661.32197413, "ev_sales": 48.92483842, "ev_fcf": 747.56408253, "earnings_yield": 0.00116627, "fcf_yield": 0.00133768, "dividend_yield": 0.00098522, "buyback_yield": 0, "shareholder_yield": 0.00098522, "debt_paydown_yield": null, "total_yield": 0.00098522, "gross_margin": null, "operating_margin": 0.07398036, "net_margin": 0.0571732, "ebitda_margin": 0.131206, "fcf_margin": 0.06544568, "roe": 0.07086563, "roa": 0.05428856, "roic": 0.07820844, "roc_greenblatt": null, "asset_turnover": 0.94954562, "cash_conversion": 1.14469158, "accruals_ratio": -0.03839163, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.74180655, "debt_to_assets": 0.04212623, "interest_coverage": 32.24571429, "current_ratio": 4.34311577, "quick_ratio": 4.34311577, "net_debt": -7424000, "revenue_growth_1y": -0.02557519, "revenue_growth_3y_cagr": -0.02591372, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.31484682, "eps_growth_3y_cagr": -0.17950114, "eps_growth_5y_cagr": null, "fcf_growth_1y": 8.78823529, "book_value_growth_1y": 0.00450517, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.038666, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01492537, "price_return_3m": -0.0551941, "price_return_6m": -0.0281997, "price_return_9m": -0.20887005, "price_return_12m": -0.50337829, "price_return_12m_ex1m": -0.51068155, "distance_from_52w_high": -0.49035822, "distance_from_52w_low": 0.17286244, "relative_strength": -0.67651887, "local_beta": 0.1861, "volatility_252d": 0.425384, "volatility_60d": 0.81424, "max_drawdown_12m": -0.56547182, "revenue_ttm": 76277000, "gross_profit_ttm": null, "ebit_ttm": 5643000, "ebitda_ttm": 10008000, "net_income_ttm": 4361000, "eps_diluted_ttm": 0.39653259, "operating_cash_flow_ttm": 7445000, "capital_expenditure_ttm": -2453000, "fcf_ttm": 4992000, "dividends_paid_ttm": -3684000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 175000, "cash_and_equivalents": 10808000, "total_current_assets": 45581000, "total_current_liabilities": 10495000, "net_ppe": null, "total_assets": 80330000, "total_debt": 3384000, "total_equity": 61539000, "net_working_capital": 25185000, "book_value_per_share": 5.59555585, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.59555585, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 24, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 25, "rank_pcf": 31, "rank_ev_ebitda": 22, "rank_ev_ebit": 45, "rank_earnings_yield": 23, "rank_fcf_yield": 24, "rank_dividend_yield": 7, "rank_shareholder_yield": 14, "rank_total_yield": 22, "rank_roe": 48, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 50, "rank_fcf_margin": 50, "rank_piotroski": 49, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 94, "value_composite": 6, "quality_composite": 68, "momentum_composite": 96, "growth_composite": 95, "yield_composite": 7, "svqf_composite": 11, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 41, "overall_composite": 34, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 340, "os": 0.66, "value": 0.94, "quality": 0.32, "momentum": 0.04, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 857.4327, "earnings_yield": 0.0012, "shareholder_yield": 0.001, "roe": 0.0709, "momentum_12_1": -0.5107, "complete_fields": { "id": 8507, "ticker_id": 27193, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:56.696057+00:00", "batch_id": "", "os_score_delta": null, "price_close": 340, "market_cap": 3739263900, "market_cap_usd": 3739263900, "enterprise_value": 3731839900, "shares_outstanding": 10997835, "fx_rate_to_usd": null, "pe_ratio": 857.43267599, "pb_ratio": 60.7625067, "ptbv_ratio": 60.7625067, "ps_ratio": 49.02216789, "pcf_ratio": 502.25169913, "pfcf_ratio": 749.05126202, "ev_ebitda": 372.88568145, "ev_ebit": 661.32197413, "ev_sales": 48.92483842, "ev_fcf": 747.56408253, "earnings_yield": 0.00116627, "fcf_yield": 0.00133768, "dividend_yield": 0.00098522, "buyback_yield": 0, "shareholder_yield": 0.00098522, "debt_paydown_yield": null, "total_yield": 0.00098522, "gross_margin": null, "operating_margin": 0.07398036, "net_margin": 0.0571732, "ebitda_margin": 0.131206, "fcf_margin": 0.06544568, "roe": 0.07086563, "roa": 0.05428856, "roic": 0.07820844, "roc_greenblatt": null, "asset_turnover": 0.94954562, "cash_conversion": 1.14469158, "accruals_ratio": -0.03839163, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.74180655, "debt_to_assets": 0.04212623, "interest_coverage": 32.24571429, "current_ratio": 4.34311577, "quick_ratio": 4.34311577, "net_debt": -7424000, "revenue_growth_1y": -0.02557519, "revenue_growth_3y_cagr": -0.02591372, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.31484682, "eps_growth_3y_cagr": -0.17950114, "eps_growth_5y_cagr": null, "fcf_growth_1y": 8.78823529, "book_value_growth_1y": 0.00450517, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.038666, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01492537, "price_return_3m": -0.0551941, "price_return_6m": -0.0281997, "price_return_9m": -0.20887005, "price_return_12m": -0.50337829, "price_return_12m_ex1m": -0.51068155, "distance_from_52w_high": -0.49035822, "distance_from_52w_low": 0.17286244, "relative_strength": -0.67651887, "local_beta": 0.1861, "volatility_252d": 0.425384, "volatility_60d": 0.81424, "max_drawdown_12m": -0.56547182, "revenue_ttm": 76277000, "gross_profit_ttm": null, "ebit_ttm": 5643000, "ebitda_ttm": 10008000, "net_income_ttm": 4361000, "eps_diluted_ttm": 0.39653259, "operating_cash_flow_ttm": 7445000, "capital_expenditure_ttm": -2453000, "fcf_ttm": 4992000, "dividends_paid_ttm": -3684000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 175000, "cash_and_equivalents": 10808000, "total_current_assets": 45581000, "total_current_liabilities": 10495000, "net_ppe": null, "total_assets": 80330000, "total_debt": 3384000, "total_equity": 61539000, "net_working_capital": 25185000, "book_value_per_share": 5.59555585, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.59555585, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 24, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 25, "rank_pcf": 31, "rank_ev_ebitda": 22, "rank_ev_ebit": 45, "rank_earnings_yield": 23, "rank_fcf_yield": 24, "rank_dividend_yield": 7, "rank_shareholder_yield": 14, "rank_total_yield": 22, "rank_roe": 48, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 50, "rank_fcf_margin": 50, "rank_piotroski": 49, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 94, "value_composite": 6, "quality_composite": 68, "momentum_composite": 96, "growth_composite": 95, "yield_composite": 7, "svqf_composite": 11, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 41, "overall_composite": 34, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "income_statement": { "revenue": 76277000, "cost_of_revenue": null, "gross_profit": null, "ebit": 5643000, "ebitda": 10008000, "pretax_income": null, "tax_provision": null, "net_income": 4361000, "net_income_to_common": 4361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10808000, "total_current_assets": 45581000, "total_assets": 80330000, "short_term_debt": 907000, "long_term_debt": 2477000, "total_debt": 3384000, "total_liabilities": null, "total_equity": 61539000, "shares_outstanding": 10997835, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7445000, "capital_expenditure": -2453000, "free_cash_flow": 4992000, "dividends_paid": -3684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392397, "ticker_id": 27193, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10008000", "netIncome": "4361000", "grossProfit": null, "totalRevenue": "76277000", "costOfRevenue": null, "interestExpense": "175000", "operatingIncome": "5643000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3806000" }, "balance": { "totalDebt": "3384000", "totalAssets": "80330000", "longTermDebt": "2477000", "shortTermDebt": "907000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "45581000", "totalShareholderEquity": "61539000", "totalCurrentLiabilities": "10495000", "cashAndShortTermInvestments": "10808000" }, "cashflow": { "freeCashFlow": "4992000", "dividendsPaid": "-3684000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7445000", "repurchaseOfStock": null, "capitalExpenditures": "-2453000" } }, "revenue": 76277000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5643000, "depreciation_amortisation": 3806000, "ebitda": 10008000, "interest_expense": 175000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4361000, "net_income_continuing_ops": null, "net_income_to_common": 4361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10808000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45581000, "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": 80330000, "short_term_debt": 907000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10495000, "long_term_debt": 2477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 61539000, "shares_outstanding": 10997835, "operating_cash_flow": 7445000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10008000", "netIncome": "4361000", "grossProfit": null, "totalRevenue": "76277000", "costOfRevenue": null, "interestExpense": "175000", "operatingIncome": "5643000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3806000" }, "balance": { "totalDebt": "3384000", "totalAssets": "80330000", "longTermDebt": "2477000", "shortTermDebt": "907000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "45581000", "totalShareholderEquity": "61539000", "totalCurrentLiabilities": "10495000", "cashAndShortTermInvestments": "10808000" }, "cashflow": { "freeCashFlow": "4992000", "dividendsPaid": "-3684000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7445000", "repurchaseOfStock": null, "capitalExpenditures": "-2453000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "income_statement": { "revenue": 78279000, "cost_of_revenue": null, "gross_profit": null, "ebit": 7995000, "ebitda": 12292000, "pretax_income": null, "tax_provision": null, "net_income": 6365000, "net_income_to_common": 6365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10100000, "total_current_assets": 45609000, "total_assets": 79113000, "short_term_debt": 368000, "long_term_debt": 550000, "total_debt": 918000, "total_liabilities": null, "total_equity": 61263000, "shares_outstanding": 10997835, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3648000, "capital_expenditure": -3138000, "free_cash_flow": 510000, "dividends_paid": -4014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392400, "ticker_id": 27193, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12292000", "netIncome": "6365000", "grossProfit": null, "totalRevenue": "78279000", "costOfRevenue": null, "interestExpense": "90000", "operatingIncome": "7995000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3666000" }, "balance": { "totalDebt": "918000", "totalAssets": "79113000", "longTermDebt": "550000", "shortTermDebt": "368000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "45609000", "totalShareholderEquity": "61263000", "totalCurrentLiabilities": "11508000", "cashAndShortTermInvestments": "10100000" }, "cashflow": { "freeCashFlow": "510000", "dividendsPaid": "-4014000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3648000", "repurchaseOfStock": null, "capitalExpenditures": "-3138000" } }, "revenue": 78279000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7995000, "depreciation_amortisation": 3666000, "ebitda": 12292000, "interest_expense": 90000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6365000, "net_income_continuing_ops": null, "net_income_to_common": 6365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45609000, "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": 79113000, "short_term_debt": 368000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11508000, "long_term_debt": 550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 61263000, "shares_outstanding": 10997835, "operating_cash_flow": 3648000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12292000", "netIncome": "6365000", "grossProfit": null, "totalRevenue": "78279000", "costOfRevenue": null, "interestExpense": "90000", "operatingIncome": "7995000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3666000" }, "balance": { "totalDebt": "918000", "totalAssets": "79113000", "longTermDebt": "550000", "shortTermDebt": "368000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "45609000", "totalShareholderEquity": "61263000", "totalCurrentLiabilities": "11508000", "cashAndShortTermInvestments": "10100000" }, "cashflow": { "freeCashFlow": "510000", "dividendsPaid": "-4014000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3648000", "repurchaseOfStock": null, "capitalExpenditures": "-3138000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "income_statement": { "revenue": 82339000, "cost_of_revenue": null, "gross_profit": null, "ebit": 10252000, "ebitda": 14373000, "pretax_income": null, "tax_provision": null, "net_income": 7717000, "net_income_to_common": 7717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13933000, "total_current_assets": 46865000, "total_assets": 80550000, "short_term_debt": 336000, "long_term_debt": 677000, "total_debt": 1013000, "total_liabilities": null, "total_equity": 59941000, "shares_outstanding": 10997835, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8475000, "capital_expenditure": -5407000, "free_cash_flow": 3068000, "dividends_paid": -3519000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392401, "ticker_id": 27193, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14373000", "netIncome": "7717000", "grossProfit": null, "totalRevenue": "82339000", "costOfRevenue": null, "interestExpense": "75000", "operatingIncome": "10252000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3510000" }, "balance": { "totalDebt": "1013000", "totalAssets": "80550000", "longTermDebt": "677000", "shortTermDebt": "336000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "46865000", "totalShareholderEquity": "59941000", "totalCurrentLiabilities": "14355000", "cashAndShortTermInvestments": "13933000" }, "cashflow": { "freeCashFlow": "3068000", "dividendsPaid": "-3519000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8475000", "repurchaseOfStock": "0", "capitalExpenditures": "-5407000" } }, "revenue": 82339000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10252000, "depreciation_amortisation": 3510000, "ebitda": 14373000, "interest_expense": 75000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7717000, "net_income_continuing_ops": null, "net_income_to_common": 7717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13933000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46865000, "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": 80550000, "short_term_debt": 336000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14355000, "long_term_debt": 677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59941000, "shares_outstanding": 10997835, "operating_cash_flow": 8475000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3519000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3068000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14373000", "netIncome": "7717000", "grossProfit": null, "totalRevenue": "82339000", "costOfRevenue": null, "interestExpense": "75000", "operatingIncome": "10252000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3510000" }, "balance": { "totalDebt": "1013000", "totalAssets": "80550000", "longTermDebt": "677000", "shortTermDebt": "336000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "46865000", "totalShareholderEquity": "59941000", "totalCurrentLiabilities": "14355000", "cashAndShortTermInvestments": "13933000" }, "cashflow": { "freeCashFlow": "3068000", "dividendsPaid": "-3519000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8475000", "repurchaseOfStock": "0", "capitalExpenditures": "-5407000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "income_statement": { "revenue": 82528000, "cost_of_revenue": null, "gross_profit": null, "ebit": 9689000, "ebitda": 12732000, "pretax_income": null, "tax_provision": null, "net_income": 7895000, "net_income_to_common": 7895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9604000, "total_current_assets": 44930000, "total_assets": 75874000, "short_term_debt": 253000, "long_term_debt": 477000, "total_debt": 730000, "total_liabilities": null, "total_equity": 56648000, "shares_outstanding": 10997663, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3973000, "capital_expenditure": -4704000, "free_cash_flow": -731000, "dividends_paid": -3062000, "share_repurchases": -351000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392402, "ticker_id": 27193, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12732000", "netIncome": "7895000", "grossProfit": null, "totalRevenue": "82528000", "costOfRevenue": null, "interestExpense": "148000", "operatingIncome": "9689000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2983000" }, "balance": { "totalDebt": "730000", "totalAssets": "75874000", "longTermDebt": "477000", "shortTermDebt": "253000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10997663", "totalCurrentAssets": "44930000", "totalShareholderEquity": "56648000", "totalCurrentLiabilities": "14291000", "cashAndShortTermInvestments": "9604000" }, "cashflow": { "freeCashFlow": "-731000", "dividendsPaid": "-3062000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3973000", "repurchaseOfStock": "-351000", "capitalExpenditures": "-4704000" } }, "revenue": 82528000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9689000, "depreciation_amortisation": 2983000, "ebitda": 12732000, "interest_expense": 148000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7895000, "net_income_continuing_ops": null, "net_income_to_common": 7895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9604000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44930000, "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": 75874000, "short_term_debt": 253000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14291000, "long_term_debt": 477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 56648000, "shares_outstanding": 10997663, "operating_cash_flow": 3973000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3062000, "share_repurchases": -351000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12732000", "netIncome": "7895000", "grossProfit": null, "totalRevenue": "82528000", "costOfRevenue": null, "interestExpense": "148000", "operatingIncome": "9689000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2983000" }, "balance": { "totalDebt": "730000", "totalAssets": "75874000", "longTermDebt": "477000", "shortTermDebt": "253000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10997663", "totalCurrentAssets": "44930000", "totalShareholderEquity": "56648000", "totalCurrentLiabilities": "14291000", "cashAndShortTermInvestments": "9604000" }, "cashflow": { "freeCashFlow": "-731000", "dividendsPaid": "-3062000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3973000", "repurchaseOfStock": "-351000", "capitalExpenditures": "-4704000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 10047000, "gross_profit": 50792000, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 392403, "ticker_id": 27193, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "50792000", "totalRevenue": null, "costOfRevenue": "10047000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": 10047000, "gross_profit": 50792000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "50792000", "totalRevenue": null, "costOfRevenue": "10047000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": "2026-06-07T12:40:21.049172+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": 10808000, "total_current_assets": 45581000, "total_assets": 80330000, "short_term_debt": 907000, "long_term_debt": 2477000, "total_debt": 3384000, "total_liabilities": null, "total_equity": 61539000, "shares_outstanding": 10997835, "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": 392396, "ticker_id": 27193, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3384000", "totalAssets": "80330000", "longTermDebt": "2477000", "shortTermDebt": "907000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "45581000", "totalShareholderEquity": "61539000", "totalCurrentLiabilities": "10495000", "cashAndShortTermInvestments": "10808000" } }, "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": 10808000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45581000, "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": 80330000, "short_term_debt": 907000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10495000, "long_term_debt": 2477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 61539000, "shares_outstanding": 10997835, "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": "3384000", "totalAssets": "80330000", "longTermDebt": "2477000", "shortTermDebt": "907000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "45581000", "totalShareholderEquity": "61539000", "totalCurrentLiabilities": "10495000", "cashAndShortTermInvestments": "10808000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+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": 5600000, "total_current_assets": 41413000, "total_assets": 74862000, "short_term_debt": null, "long_term_debt": 411000, "total_debt": 411000, "total_liabilities": null, "total_equity": 60660000, "shares_outstanding": 10997835, "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": 392398, "ticker_id": 27193, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "411000", "totalAssets": "74862000", "longTermDebt": "411000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "41413000", "totalShareholderEquity": "60660000", "totalCurrentLiabilities": "7919000", "cashAndShortTermInvestments": "5600000" } }, "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": 5600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41413000, "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": 74862000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7919000, "long_term_debt": 411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 411000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 60660000, "shares_outstanding": 10997835, "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": "411000", "totalAssets": "74862000", "longTermDebt": "411000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "41413000", "totalShareholderEquity": "60660000", "totalCurrentLiabilities": "7919000", "cashAndShortTermInvestments": "5600000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+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": 10100000, "total_current_assets": 45609000, "total_assets": 79113000, "short_term_debt": 368000, "long_term_debt": 550000, "total_debt": 918000, "total_liabilities": null, "total_equity": 61263000, "shares_outstanding": 10997835, "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": 392399, "ticker_id": 27193, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:40:21.049172+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "918000", "totalAssets": "79113000", "longTermDebt": "550000", "shortTermDebt": "368000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "45609000", "totalShareholderEquity": "61263000", "totalCurrentLiabilities": "11508000", "cashAndShortTermInvestments": "10100000" } }, "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": 10100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45609000, "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": 79113000, "short_term_debt": 368000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11508000, "long_term_debt": 550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 61263000, "shares_outstanding": 10997835, "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": "918000", "totalAssets": "79113000", "longTermDebt": "550000", "shortTermDebt": "368000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10997835", "totalCurrentAssets": "45609000", "totalShareholderEquity": "61263000", "totalCurrentLiabilities": "11508000", "cashAndShortTermInvestments": "10100000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }