{ "ticker": { "uuid": "21391b8d-36c9-45dc-a817-d1aea1079ca8", "symbol": "KOO", "name": "Kooth plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/21391b8d-36c9-45dc-a817-d1aea1079ca8/", "api_url": "https://sharemaestro.com/factors/api/tickers/21391b8d-36c9-45dc-a817-d1aea1079ca8/" }, "ticker_metadata": { "id": 29633, "uuid": "21391b8d-36c9-45dc-a817-d1aea1079ca8", "symbol": "KOO", "name": "Kooth plc", "asset_type": "equity", "market_cap": 62203484, "stock_exchange_id": 19, "industry": "Health Information Services", "sector": "Healthcare", "description": "Kooth plc, together with its subsidiaries, provides digital mental health services to children, young people, and adults in the United Kingdom. It operates online platforms that offers various therapeutic support and interventions, including anonymous and personalized mental health support. The company also operates a community with a library of peer and professional created content, as well as provides online counselling, one-to-one coaching, and support services under the Kooth, Qwell, and Soluna names. Kooth plc was founded in 2001 and is headquartered in London, 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": "21391b8d-36c9-45dc-a817-d1aea1079ca8", "symbol": "KOO", "name": "Kooth plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/21391b8d-36c9-45dc-a817-d1aea1079ca8/", "api_url": "https://sharemaestro.com/factors/api/tickers/21391b8d-36c9-45dc-a817-d1aea1079ca8/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.17, "value": 0.2, "quality": 0.78, "momentum": 0.2, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 158, "market_cap": 5693080332, "pe_ratio": 2182.9296, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0018, "shareholder_yield": 0.0003, "roe": 0.0826, "piotroski_f_score": 6, "momentum_12_1": -0.25, "volatility_252d": 0.4796 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:33.906226+00:00", "batch_id": "" }, "size": { "price_close": 158, "market_cap": 5693080332, "market_cap_usd": 5693080332, "enterprise_value": 5671500332, "shares_outstanding": 36032154, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2182.9296, "pb_ratio": 180.2064, "ptbv_ratio": 180.2064, "ps_ratio": 89.958, "pcf_ratio": 1025.0415, "pfcf_ratio": 5170.8268, "ev_ebitda": 554.5073, "ev_ebit": 1406.9711, "ev_sales": 89.617, "ev_fcf": 5151.2265, "earnings_yield": 0.0005, "fcf_yield": 0.0002, "price_to_sales": 89.958, "price_to_book": 180.2064, "price_to_cashflow": 1025.0415, "ebitda_to_ev": 0.0018, "sales_yield": 0.0112 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0003, "shareholder_yield": 0.0003, "debt_paydown_yield": null, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.7313, "operating_margin": 0.0637, "net_margin": 0.0412, "ebitda_margin": 0.1616, "fcf_margin": 0.0174, "roe": 0.0826, "roa": 0.0664, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.6118, "cash_conversion": 0.4222, "accruals_ratio": -0.075, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.497, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.1788, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.1099, "debt_to_assets": null, "interest_coverage": null, "current_ratio": 3.8723, "quick_ratio": 3.8723, "net_debt": -21580000, "local_beta": 0.7286, "volatility_252d": 0.4796, "volatility_60d": 1.1472, "max_drawdown_12m": -0.4534, "risk_adjusted_momentum": -0.5213 }, "growth": { "revenue_growth_1y": -0.0518, "revenue_growth_3y_cagr": 0.4652, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.6696, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.8908, "book_value_growth_1y": 0.0805, "revenue_growth": -0.0518, "earnings_growth": -0.6696 }, "momentum": { "price_return_1m": 0.1704, "price_return_3m": 0.3447, "price_return_6m": 0.2898, "price_return_9m": 0.0395, "price_return_12m": -0.1222, "price_return_12m_ex1m": -0.25, "momentum_6m": 0.2898, "momentum_12m": -0.1222, "momentum_12_1": -0.25, "distance_from_52w_high": -0.1813, "distance_from_52w_low": 0.4976, "relative_strength": -0.2954 }, "raw_ttm": { "revenue_ttm": 63286000, "gross_profit_ttm": 46283000, "ebit_ttm": 4031000, "ebitda_ttm": 10228000, "net_income_ttm": 2608000, "eps_diluted_ttm": 0.0724, "operating_cash_flow_ttm": 5554000, "capital_expenditure_ttm": -4453000, "fcf_ttm": 1101000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1483000, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 21580000, "total_current_assets": 29708000, "total_current_liabilities": 7672000, "net_ppe": null, "total_assets": 39264000, "total_debt": null, "total_equity": 31592000, "net_working_capital": 456000, "book_value_per_share": 0.8768, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.8768 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 72, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 40, "rank_pcf": 64, "rank_ev_ebitda": 40, "rank_ev_ebit": 77, "rank_earnings_yield": 68, "rank_fcf_yield": 67, "rank_dividend_yield": 79, "rank_shareholder_yield": 48, "rank_total_yield": 59, "rank_roe": 43, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 15, "rank_fcf_margin": 67, "rank_piotroski": 34, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 66 }, "composites": { "value_composite": 80, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 98, "yield_composite": 75, "svqf_composite": 85, "vc1_composite": 73, "vc2_composite": 71, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.395, "os_score": 0.17, "value_percentile": 0.2, "quality_percentile": 0.78, "momentum_percentile": 0.2, "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": 16, "small_cap_core_rank": 72, "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": 8851, "ticker_id": 29633, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:33.906226+00:00", "batch_id": "", "os_score_delta": null, "price_close": 158, "market_cap": 5693080332, "market_cap_usd": 5693080332, "enterprise_value": 5671500332, "shares_outstanding": 36032154, "fx_rate_to_usd": null, "pe_ratio": 2182.92957515, "pb_ratio": 180.20639187, "ptbv_ratio": 180.20639187, "ps_ratio": 89.95797383, "pcf_ratio": 1025.04147137, "pfcf_ratio": 5170.82682289, "ev_ebitda": 554.5072675, "ev_ebit": 1406.97105731, "ev_sales": 89.61698214, "ev_fcf": 5151.22645958, "earnings_yield": 0.0004581, "fcf_yield": 0.00019413, "dividend_yield": 0, "buyback_yield": 0.00026049, "shareholder_yield": 0.00026049, "debt_paydown_yield": null, "total_yield": 0.00026049, "gross_margin": 0.73133078, "operating_margin": 0.06369497, "net_margin": 0.04120975, "ebitda_margin": 0.16161552, "fcf_margin": 0.01739721, "roe": 0.08255254, "roa": 0.06642217, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.61180725, "cash_conversion": 0.42216258, "accruals_ratio": -0.07503056, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.10989441, "debt_to_assets": null, "interest_coverage": null, "current_ratio": 3.87226277, "quick_ratio": 3.87226277, "net_debt": -21580000, "revenue_growth_1y": -0.0518099, "revenue_growth_3y_cagr": 0.46518756, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.66964653, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.89077381, "book_value_growth_1y": 0.08052513, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.496984, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17037037, "price_return_3m": 0.34468085, "price_return_6m": 0.28979592, "price_return_9m": 0.03947368, "price_return_12m": -0.12222222, "price_return_12m_ex1m": -0.25, "distance_from_52w_high": -0.18134715, "distance_from_52w_low": 0.49763033, "relative_strength": -0.2953628, "local_beta": 0.7286, "volatility_252d": 0.479574, "volatility_60d": 1.147196, "max_drawdown_12m": -0.45336788, "revenue_ttm": 63286000, "gross_profit_ttm": 46283000, "ebit_ttm": 4031000, "ebitda_ttm": 10228000, "net_income_ttm": 2608000, "eps_diluted_ttm": 0.0723798, "operating_cash_flow_ttm": 5554000, "capital_expenditure_ttm": -4453000, "fcf_ttm": 1101000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1483000, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 21580000, "total_current_assets": 29708000, "total_current_liabilities": 7672000, "net_ppe": null, "total_assets": 39264000, "total_debt": null, "total_equity": 31592000, "net_working_capital": 456000, "book_value_per_share": 0.87677245, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.87677245, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 72, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 40, "rank_pcf": 64, "rank_ev_ebitda": 40, "rank_ev_ebit": 77, "rank_earnings_yield": 68, "rank_fcf_yield": 67, "rank_dividend_yield": 79, "rank_shareholder_yield": 48, "rank_total_yield": 59, "rank_roe": 43, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 15, "rank_fcf_margin": 67, "rank_piotroski": 34, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 66, "value_composite": 80, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 98, "yield_composite": 75, "svqf_composite": 85, "vc1_composite": 73, "vc2_composite": 71, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 72, "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": 158, "os": 0.17, "value": 0.2, "quality": 0.78, "momentum": 0.2, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 2182.9296, "earnings_yield": 0.0005, "shareholder_yield": 0.0003, "roe": 0.0826, "momentum_12_1": -0.25, "complete_fields": { "id": 8851, "ticker_id": 29633, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:33.906226+00:00", "batch_id": "", "os_score_delta": null, "price_close": 158, "market_cap": 5693080332, "market_cap_usd": 5693080332, "enterprise_value": 5671500332, "shares_outstanding": 36032154, "fx_rate_to_usd": null, "pe_ratio": 2182.92957515, "pb_ratio": 180.20639187, "ptbv_ratio": 180.20639187, "ps_ratio": 89.95797383, "pcf_ratio": 1025.04147137, "pfcf_ratio": 5170.82682289, "ev_ebitda": 554.5072675, "ev_ebit": 1406.97105731, "ev_sales": 89.61698214, "ev_fcf": 5151.22645958, "earnings_yield": 0.0004581, "fcf_yield": 0.00019413, "dividend_yield": 0, "buyback_yield": 0.00026049, "shareholder_yield": 0.00026049, "debt_paydown_yield": null, "total_yield": 0.00026049, "gross_margin": 0.73133078, "operating_margin": 0.06369497, "net_margin": 0.04120975, "ebitda_margin": 0.16161552, "fcf_margin": 0.01739721, "roe": 0.08255254, "roa": 0.06642217, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.61180725, "cash_conversion": 0.42216258, "accruals_ratio": -0.07503056, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.10989441, "debt_to_assets": null, "interest_coverage": null, "current_ratio": 3.87226277, "quick_ratio": 3.87226277, "net_debt": -21580000, "revenue_growth_1y": -0.0518099, "revenue_growth_3y_cagr": 0.46518756, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.66964653, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.89077381, "book_value_growth_1y": 0.08052513, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.496984, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17037037, "price_return_3m": 0.34468085, "price_return_6m": 0.28979592, "price_return_9m": 0.03947368, "price_return_12m": -0.12222222, "price_return_12m_ex1m": -0.25, "distance_from_52w_high": -0.18134715, "distance_from_52w_low": 0.49763033, "relative_strength": -0.2953628, "local_beta": 0.7286, "volatility_252d": 0.479574, "volatility_60d": 1.147196, "max_drawdown_12m": -0.45336788, "revenue_ttm": 63286000, "gross_profit_ttm": 46283000, "ebit_ttm": 4031000, "ebitda_ttm": 10228000, "net_income_ttm": 2608000, "eps_diluted_ttm": 0.0723798, "operating_cash_flow_ttm": 5554000, "capital_expenditure_ttm": -4453000, "fcf_ttm": 1101000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1483000, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 21580000, "total_current_assets": 29708000, "total_current_liabilities": 7672000, "net_ppe": null, "total_assets": 39264000, "total_debt": null, "total_equity": 31592000, "net_working_capital": 456000, "book_value_per_share": 0.87677245, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.87677245, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 72, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 40, "rank_pcf": 64, "rank_ev_ebitda": 40, "rank_ev_ebit": 77, "rank_earnings_yield": 68, "rank_fcf_yield": 67, "rank_dividend_yield": 79, "rank_shareholder_yield": 48, "rank_total_yield": 59, "rank_roe": 43, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 15, "rank_fcf_margin": 67, "rank_piotroski": 34, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 66, "value_composite": 80, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 98, "yield_composite": 75, "svqf_composite": 85, "vc1_composite": 73, "vc2_composite": 71, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 72, "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": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "income_statement": { "revenue": 63286000, "cost_of_revenue": 17003000, "gross_profit": 46283000, "ebit": 4031000, "ebitda": 10228000, "pretax_income": null, "tax_provision": null, "net_income": 2608000, "net_income_to_common": 2608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21580000, "total_current_assets": 29708000, "total_assets": 39264000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": 31592000, "shares_outstanding": 36032154, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5554000, "capital_expenditure": -4453000, "free_cash_flow": 1101000, "dividends_paid": null, "share_repurchases": -1483000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395394, "ticker_id": 29633, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10228000", "netIncome": "2608000", "grossProfit": "46283000", "totalRevenue": "63286000", "costOfRevenue": "17003000", "interestExpense": null, "operatingIncome": "4031000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6197000" }, "balance": { "totalDebt": "0", "totalAssets": "39264000", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "36032154", "totalCurrentAssets": "29708000", "totalShareholderEquity": "31592000", "totalCurrentLiabilities": "7672000", "cashAndShortTermInvestments": "21580000" }, "cashflow": { "freeCashFlow": "1101000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5554000", "repurchaseOfStock": "-1483000", "capitalExpenditures": "-4453000" } }, "revenue": 63286000, "cost_of_revenue": 17003000, "gross_profit": 46283000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4031000, "depreciation_amortisation": 6197000, "ebitda": 10228000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2608000, "net_income_continuing_ops": null, "net_income_to_common": 2608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21580000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29708000, "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": 39264000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7672000, "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": 31592000, "shares_outstanding": 36032154, "operating_cash_flow": 5554000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1483000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10228000", "netIncome": "2608000", "grossProfit": "46283000", "totalRevenue": "63286000", "costOfRevenue": "17003000", "interestExpense": null, "operatingIncome": "4031000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6197000" }, "balance": { "totalDebt": "0", "totalAssets": "39264000", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "36032154", "totalCurrentAssets": "29708000", "totalShareholderEquity": "31592000", "totalCurrentLiabilities": "7672000", "cashAndShortTermInvestments": "21580000" }, "cashflow": { "freeCashFlow": "1101000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5554000", "repurchaseOfStock": "-1483000", "capitalExpenditures": "-4453000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "income_statement": { "revenue": 66744000, "cost_of_revenue": 14757000, "gross_profit": 51987000, "ebit": 9156000, "ebitda": 14533000, "pretax_income": null, "tax_provision": null, "net_income": 8034000, "net_income_to_common": 8034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21841000, "total_current_assets": 30866000, "total_assets": 43031000, "short_term_debt": 23000, "long_term_debt": null, "total_debt": 23000, "total_liabilities": null, "total_equity": 29754000, "shares_outstanding": 36668516, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17087000, "capital_expenditure": -7007000, "free_cash_flow": 10080000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 395397, "ticker_id": 29633, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14533000", "netIncome": "8034000", "grossProfit": "51987000", "totalRevenue": "66744000", "costOfRevenue": "14757000", "interestExpense": null, "operatingIncome": "9156000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5377000" }, "balance": { "totalDebt": "23000", "totalAssets": "43031000", "longTermDebt": null, "shortTermDebt": "23000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36668516", "totalCurrentAssets": "30866000", "totalShareholderEquity": "29754000", "totalCurrentLiabilities": "13277000", "cashAndShortTermInvestments": "21841000" }, "cashflow": { "freeCashFlow": "10080000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "17087000", "repurchaseOfStock": "0", "capitalExpenditures": "-7007000" } }, "revenue": 66744000, "cost_of_revenue": 14757000, "gross_profit": 51987000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9156000, "depreciation_amortisation": 5377000, "ebitda": 14533000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8034000, "net_income_continuing_ops": null, "net_income_to_common": 8034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21841000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30866000, "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": 43031000, "short_term_debt": 23000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13277000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29754000, "shares_outstanding": 36668516, "operating_cash_flow": 17087000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7007000, "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": 10080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14533000", "netIncome": "8034000", "grossProfit": "51987000", "totalRevenue": "66744000", "costOfRevenue": "14757000", "interestExpense": null, "operatingIncome": "9156000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5377000" }, "balance": { "totalDebt": "23000", "totalAssets": "43031000", "longTermDebt": null, "shortTermDebt": "23000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36668516", "totalCurrentAssets": "30866000", "totalShareholderEquity": "29754000", "totalCurrentLiabilities": "13277000", "cashAndShortTermInvestments": "21841000" }, "cashflow": { "freeCashFlow": "10080000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "17087000", "repurchaseOfStock": "0", "capitalExpenditures": "-7007000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "income_statement": { "revenue": 33337000, "cost_of_revenue": 7480000, "gross_profit": 25857000, "ebit": -2262000, "ebitda": 1513000, "pretax_income": null, "tax_provision": null, "net_income": -169000, "net_income_to_common": -169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11004000, "total_current_assets": 18429000, "total_assets": 30685000, "short_term_debt": 44000, "long_term_debt": null, "total_debt": 44000, "total_liabilities": null, "total_equity": 20758000, "shares_outstanding": 36480873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1867000, "capital_expenditure": -9004000, "free_cash_flow": -7137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9923000, "net_debt_issued": null }, "complete_fields": { "id": 395398, "ticker_id": 29633, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1513000", "netIncome": "-169000", "grossProfit": "25857000", "totalRevenue": "33337000", "costOfRevenue": "7480000", "interestExpense": null, "operatingIncome": "-2262000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3775000" }, "balance": { "totalDebt": "44000", "totalAssets": "30685000", "longTermDebt": null, "shortTermDebt": "44000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "36480873", "totalCurrentAssets": "18429000", "totalShareholderEquity": "20758000", "totalCurrentLiabilities": "9927000", "cashAndShortTermInvestments": "11004000" }, "cashflow": { "freeCashFlow": "-7137000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "9923000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1867000", "repurchaseOfStock": null, "capitalExpenditures": "-9004000" } }, "revenue": 33337000, "cost_of_revenue": 7480000, "gross_profit": 25857000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2262000, "depreciation_amortisation": 3775000, "ebitda": 1513000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -169000, "net_income_continuing_ops": null, "net_income_to_common": -169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11004000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18429000, "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": 30685000, "short_term_debt": 44000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9927000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20758000, "shares_outstanding": 36480873, "operating_cash_flow": 1867000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9923000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1513000", "netIncome": "-169000", "grossProfit": "25857000", "totalRevenue": "33337000", "costOfRevenue": "7480000", "interestExpense": null, "operatingIncome": "-2262000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3775000" }, "balance": { "totalDebt": "44000", "totalAssets": "30685000", "longTermDebt": null, "shortTermDebt": "44000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "36480873", "totalCurrentAssets": "18429000", "totalShareholderEquity": "20758000", "totalCurrentLiabilities": "9927000", "cashAndShortTermInvestments": "11004000" }, "cashflow": { "freeCashFlow": "-7137000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "9923000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1867000", "repurchaseOfStock": null, "capitalExpenditures": "-9004000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "income_statement": { "revenue": 20120000, "cost_of_revenue": 6265000, "gross_profit": 13855000, "ebit": -912000, "ebitda": 1324000, "pretax_income": null, "tax_provision": null, "net_income": -716000, "net_income_to_common": -716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8492000, "total_current_assets": 11759000, "total_assets": 16141000, "short_term_debt": 68000, "long_term_debt": null, "total_debt": 68000, "total_liabilities": null, "total_equity": 10518000, "shares_outstanding": 33055776, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4428000, "capital_expenditure": -3052000, "free_cash_flow": 1376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 395399, "ticker_id": 29633, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1324000", "netIncome": "-716000", "grossProfit": "13855000", "totalRevenue": "20120000", "costOfRevenue": "6265000", "interestExpense": null, "operatingIncome": "-912000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2232000" }, "balance": { "totalDebt": "68000", "totalAssets": "16141000", "longTermDebt": null, "shortTermDebt": "68000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "33055776", "totalCurrentAssets": "11759000", "totalShareholderEquity": "10518000", "totalCurrentLiabilities": "5623000", "cashAndShortTermInvestments": "8492000" }, "cashflow": { "freeCashFlow": "1376000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4428000", "repurchaseOfStock": null, "capitalExpenditures": "-3052000" } }, "revenue": 20120000, "cost_of_revenue": 6265000, "gross_profit": 13855000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -912000, "depreciation_amortisation": 2232000, "ebitda": 1324000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -716000, "net_income_continuing_ops": null, "net_income_to_common": -716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8492000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11759000, "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": 16141000, "short_term_debt": 68000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5623000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 68000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10518000, "shares_outstanding": 33055776, "operating_cash_flow": 4428000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1376000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1324000", "netIncome": "-716000", "grossProfit": "13855000", "totalRevenue": "20120000", "costOfRevenue": "6265000", "interestExpense": null, "operatingIncome": "-912000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2232000" }, "balance": { "totalDebt": "68000", "totalAssets": "16141000", "longTermDebt": null, "shortTermDebt": "68000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "33055776", "totalCurrentAssets": "11759000", "totalShareholderEquity": "10518000", "totalCurrentLiabilities": "5623000", "cashAndShortTermInvestments": "8492000" }, "cashflow": { "freeCashFlow": "1376000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4428000", "repurchaseOfStock": null, "capitalExpenditures": "-3052000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "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": 0, "net_debt_issued": null }, "complete_fields": { "id": 395400, "ticker_id": 29633, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+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": 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": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 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": null, "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": null, "totalRevenue": null, "costOfRevenue": null, "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": null, "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": "2026-06-07T13:02:00.979347+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": 21580000, "total_current_assets": 29708000, "total_assets": 39264000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": 31592000, "shares_outstanding": 36032154, "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": 395393, "ticker_id": 29633, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "0", "totalAssets": "39264000", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "36032154", "totalCurrentAssets": "29708000", "totalShareholderEquity": "31592000", "totalCurrentLiabilities": "7672000", "cashAndShortTermInvestments": "21580000" } }, "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": 21580000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29708000, "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": 39264000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7672000, "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": 31592000, "shares_outstanding": 36032154, "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": "39264000", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "36032154", "totalCurrentAssets": "29708000", "totalShareholderEquity": "31592000", "totalCurrentLiabilities": "7672000", "cashAndShortTermInvestments": "21580000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+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": 15261000, "total_current_assets": 23698000, "total_assets": 35207000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": 27403000, "shares_outstanding": 35803965, "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": 395395, "ticker_id": 29633, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "0", "totalAssets": "35207000", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "35803965", "totalCurrentAssets": "23698000", "totalShareholderEquity": "27403000", "totalCurrentLiabilities": "7804000", "cashAndShortTermInvestments": "15261000" } }, "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": 15261000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23698000, "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": 35207000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7804000, "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": 27403000, "shares_outstanding": 35803965, "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": "35207000", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "35803965", "totalCurrentAssets": "23698000", "totalShareholderEquity": "27403000", "totalCurrentLiabilities": "7804000", "cashAndShortTermInvestments": "15261000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+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": 21841000, "total_current_assets": 30866000, "total_assets": 43031000, "short_term_debt": 23000, "long_term_debt": null, "total_debt": 23000, "total_liabilities": null, "total_equity": 29754000, "shares_outstanding": 36668516, "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": 395396, "ticker_id": 29633, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:00.979347+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "23000", "totalAssets": "43031000", "longTermDebt": null, "shortTermDebt": "23000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36668516", "totalCurrentAssets": "30866000", "totalShareholderEquity": "29754000", "totalCurrentLiabilities": "13277000", "cashAndShortTermInvestments": "21841000" } }, "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": 21841000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30866000, "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": 43031000, "short_term_debt": 23000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13277000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29754000, "shares_outstanding": 36668516, "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": "23000", "totalAssets": "43031000", "longTermDebt": null, "shortTermDebt": "23000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36668516", "totalCurrentAssets": "30866000", "totalShareholderEquity": "29754000", "totalCurrentLiabilities": "13277000", "cashAndShortTermInvestments": "21841000" } } } ] }, "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": "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" ] } } }