{ "ticker": { "uuid": "22ad5030-acfe-409e-a510-7fc0ab939898", "symbol": "HSP", "name": "Hargreaves Services Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/22ad5030-acfe-409e-a510-7fc0ab939898/", "api_url": "https://sharemaestro.com/factors/api/tickers/22ad5030-acfe-409e-a510-7fc0ab939898/" }, "ticker_metadata": { "id": 28858, "uuid": "22ad5030-acfe-409e-a510-7fc0ab939898", "symbol": "HSP", "name": "Hargreaves Services Plc", "asset_type": "equity", "market_cap": 243793824, "stock_exchange_id": 19, "industry": "Conglomerates", "sector": "Industrials", "description": "Hargreaves Services Plc provides environmental and industrial services in the United Kingdom, Europe, Hong Kong, and internationally. It operates through Services, Hargreaves Land, and Hargreaves Raw Materials Services segments. The company offers environmental services, such as carbon sequestration and forestry creation, land remediation, land restoration and aftercare, geotechnical assessment, environmental site survey, energy-from-waste, and waste management services; materials handling operation and maintenance, mechanical and electrical maintenance, and project engineering services; and earthmoving services. It also provides the logistics services and mining and quarrying services. In addition, the company develops brownfield site for residential and commercial purposes; and engages in the trading of industrial raw materials, such as solid fuels, refractory minerals, and pig iron, as well as ferro-alloys and metals. Hargreaves Services Plc was founded in 1994 and is headquartered in Durham, 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": "22ad5030-acfe-409e-a510-7fc0ab939898", "symbol": "HSP", "name": "Hargreaves Services Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/22ad5030-acfe-409e-a510-7fc0ab939898/", "api_url": "https://sharemaestro.com/factors/api/tickers/22ad5030-acfe-409e-a510-7fc0ab939898/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.36, "value": 0.3, "quality": 0.33, "momentum": 0.77, "coverage": 0.909, "confidence": 0.769, "delta": null }, "headline_factors": { "price": 794, "market_cap": 26203835728, "pe_ratio": 1776.0496, "earnings_yield": 0.0006, "ebitda_to_ev": 0.0015, "shareholder_yield": 0.0005, "roe": 0.0731, "piotroski_f_score": 7, "momentum_12_1": 0.1947, "volatility_252d": 0.2981 }, "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": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:22.445743+00:00", "batch_id": "" }, "size": { "price_close": 794, "market_cap": 26203835728, "market_cap_usd": 26203835728, "enterprise_value": 26209759728, "shares_outstanding": 33002312, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1776.0496, "pb_ratio": 129.8582, "ptbv_ratio": 129.8582, "ps_ratio": 99.0933, "pcf_ratio": 894.2373, "pfcf_ratio": 1015.1017, "ev_ebitda": 652.666, "ev_ebit": 1776.09, "ev_sales": 99.1157, "ev_fcf": 1015.3312, "earnings_yield": 0.0006, "fcf_yield": 0.001, "price_to_sales": 99.0933, "price_to_book": 129.8582, "price_to_cashflow": 894.2373, "ebitda_to_ev": 0.0015, "sales_yield": 0.0101 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": 0, "shareholder_yield": 0.0005, "debt_paydown_yield": null, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.2074, "operating_margin": 0.0558, "net_margin": 0.0558, "ebitda_margin": 0.1519, "fcf_margin": 0.0976, "roe": 0.0731, "roa": 0.0436, "roic": 0.0533, "roc_greenblatt": null, "asset_turnover": 0.781, "cash_conversion": 1.7496, "accruals_ratio": -0.043, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1655, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.162, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.1475, "debt_to_assets": 0.1276, "interest_coverage": 3.9499, "current_ratio": 2.2439, "quick_ratio": 2.2439, "net_debt": 5924000, "local_beta": 0.6231, "volatility_252d": 0.2981, "volatility_60d": 0.6754, "max_drawdown_12m": -0.1764, "risk_adjusted_momentum": 0.6532 }, "growth": { "revenue_growth_1y": 0.2524, "revenue_growth_3y_cagr": 0.1412, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1945, "eps_growth_3y_cagr": -0.2482, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2691, "book_value_growth_1y": 0.005, "revenue_growth": 0.2524, "earnings_growth": 0.1945 }, "momentum": { "price_return_1m": -0.0222, "price_return_3m": 0.045, "price_return_6m": 0.2256, "price_return_9m": 0.1033, "price_return_12m": 0.1682, "price_return_12m_ex1m": 0.1947, "momentum_6m": 0.2256, "momentum_12m": 0.1682, "momentum_12_1": 0.1947, "distance_from_52w_high": -0.0317, "distance_from_52w_low": 0.2527, "relative_strength": -0.0049 }, "raw_ttm": { "revenue_ttm": 264436000, "gross_profit_ttm": 54854000, "ebit_ttm": 14757000, "ebitda_ttm": 40158000, "net_income_ttm": 14754000, "eps_diluted_ttm": 0.4471, "operating_cash_flow_ttm": 29303000, "capital_expenditure_ttm": -3489000, "fcf_ttm": 25814000, "dividends_paid_ttm": -12024000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3736000, "cash_and_equivalents": 37278000, "total_current_assets": 181575000, "total_current_liabilities": 80921000, "net_ppe": null, "total_assets": 338598000, "total_debt": 43202000, "total_equity": 201788000, "net_working_capital": 81254000, "book_value_per_share": 6.1144, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.1144 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 62, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 42, "rank_pcf": 56, "rank_ev_ebitda": 49, "rank_ev_ebit": 83, "rank_earnings_yield": 59, "rank_fcf_yield": 32, "rank_dividend_yield": 24, "rank_shareholder_yield": 36, "rank_total_yield": 46, "rank_roe": 47, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 85, "rank_fcf_margin": 39, "rank_piotroski": 17, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 35 }, "composites": { "value_composite": 70, "quality_composite": 67, "momentum_composite": 23, "growth_composite": 11, "yield_composite": 22, "svqf_composite": 80, "vc1_composite": 67, "vc2_composite": 33, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.3146, "os_score": 0.36, "value_percentile": 0.3, "quality_percentile": 0.33, "momentum_percentile": 0.77, "factor_coverage": 0.909, "signal_confidence": 0.769, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 33, "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": 8739, "ticker_id": 28858, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:22.445743+00:00", "batch_id": "", "os_score_delta": null, "price_close": 794, "market_cap": 26203835728, "market_cap_usd": 26203835728, "enterprise_value": 26209759728, "shares_outstanding": 33002312, "fx_rate_to_usd": null, "pe_ratio": 1776.04959523, "pb_ratio": 129.85824592, "ptbv_ratio": 129.85824592, "ps_ratio": 99.09329943, "pcf_ratio": 894.2373043, "pfcf_ratio": 1015.10171721, "ev_ebitda": 652.66596265, "ev_ebit": 1776.08997276, "ev_sales": 99.11570183, "ev_fcf": 1015.33120508, "earnings_yield": 0.00056305, "fcf_yield": 0.0009849, "dividend_yield": 0.00045886, "buyback_yield": 0, "shareholder_yield": 0.00045886, "debt_paydown_yield": null, "total_yield": 0.00045886, "gross_margin": 0.20743772, "operating_margin": 0.05580556, "net_margin": 0.05579422, "ebitda_margin": 0.15186283, "fcf_margin": 0.09761908, "roe": 0.07311634, "roa": 0.0435738, "roic": 0.05328411, "roc_greenblatt": null, "asset_turnover": 0.78097331, "cash_conversion": 1.74962722, "accruals_ratio": -0.04296836, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.14751731, "debt_to_assets": 0.12759083, "interest_coverage": 3.94994647, "current_ratio": 2.24385512, "quick_ratio": 2.24385512, "net_debt": 5924000, "revenue_growth_1y": 0.25238461, "revenue_growth_3y_cagr": 0.14123487, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.19452643, "eps_growth_3y_cagr": -0.24817945, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26912488, "book_value_growth_1y": 0.00500199, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.165475, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02216749, "price_return_3m": 0.04500498, "price_return_6m": 0.22562311, "price_return_9m": 0.10332802, "price_return_12m": 0.16822965, "price_return_12m_ex1m": 0.19471344, "distance_from_52w_high": -0.03170732, "distance_from_52w_low": 0.25268732, "relative_strength": -0.00491094, "local_beta": 0.6231, "volatility_252d": 0.29809, "volatility_60d": 0.675432, "max_drawdown_12m": -0.17642393, "revenue_ttm": 264436000, "gross_profit_ttm": 54854000, "ebit_ttm": 14757000, "ebitda_ttm": 40158000, "net_income_ttm": 14754000, "eps_diluted_ttm": 0.44705959, "operating_cash_flow_ttm": 29303000, "capital_expenditure_ttm": -3489000, "fcf_ttm": 25814000, "dividends_paid_ttm": -12024000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3736000, "cash_and_equivalents": 37278000, "total_current_assets": 181575000, "total_current_liabilities": 80921000, "net_ppe": null, "total_assets": 338598000, "total_debt": 43202000, "total_equity": 201788000, "net_working_capital": 81254000, "book_value_per_share": 6.1143595, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.1143595, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 62, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 42, "rank_pcf": 56, "rank_ev_ebitda": 49, "rank_ev_ebit": 83, "rank_earnings_yield": 59, "rank_fcf_yield": 32, "rank_dividend_yield": 24, "rank_shareholder_yield": 36, "rank_total_yield": 46, "rank_roe": 47, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 85, "rank_fcf_margin": 39, "rank_piotroski": 17, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 35, "value_composite": 70, "quality_composite": 67, "momentum_composite": 23, "growth_composite": 11, "yield_composite": 22, "svqf_composite": 80, "vc1_composite": 67, "vc2_composite": 33, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.909, "signal_confidence": 0.769, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 33, "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": 794, "os": 0.36, "value": 0.3, "quality": 0.33, "momentum": 0.77, "confidence": 0.769, "coverage": 0.909, "pe_ratio": 1776.0496, "earnings_yield": 0.0006, "shareholder_yield": 0.0005, "roe": 0.0731, "momentum_12_1": 0.1947, "complete_fields": { "id": 8739, "ticker_id": 28858, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:22.445743+00:00", "batch_id": "", "os_score_delta": null, "price_close": 794, "market_cap": 26203835728, "market_cap_usd": 26203835728, "enterprise_value": 26209759728, "shares_outstanding": 33002312, "fx_rate_to_usd": null, "pe_ratio": 1776.04959523, "pb_ratio": 129.85824592, "ptbv_ratio": 129.85824592, "ps_ratio": 99.09329943, "pcf_ratio": 894.2373043, "pfcf_ratio": 1015.10171721, "ev_ebitda": 652.66596265, "ev_ebit": 1776.08997276, "ev_sales": 99.11570183, "ev_fcf": 1015.33120508, "earnings_yield": 0.00056305, "fcf_yield": 0.0009849, "dividend_yield": 0.00045886, "buyback_yield": 0, "shareholder_yield": 0.00045886, "debt_paydown_yield": null, "total_yield": 0.00045886, "gross_margin": 0.20743772, "operating_margin": 0.05580556, "net_margin": 0.05579422, "ebitda_margin": 0.15186283, "fcf_margin": 0.09761908, "roe": 0.07311634, "roa": 0.0435738, "roic": 0.05328411, "roc_greenblatt": null, "asset_turnover": 0.78097331, "cash_conversion": 1.74962722, "accruals_ratio": -0.04296836, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.14751731, "debt_to_assets": 0.12759083, "interest_coverage": 3.94994647, "current_ratio": 2.24385512, "quick_ratio": 2.24385512, "net_debt": 5924000, "revenue_growth_1y": 0.25238461, "revenue_growth_3y_cagr": 0.14123487, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.19452643, "eps_growth_3y_cagr": -0.24817945, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26912488, "book_value_growth_1y": 0.00500199, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.165475, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02216749, "price_return_3m": 0.04500498, "price_return_6m": 0.22562311, "price_return_9m": 0.10332802, "price_return_12m": 0.16822965, "price_return_12m_ex1m": 0.19471344, "distance_from_52w_high": -0.03170732, "distance_from_52w_low": 0.25268732, "relative_strength": -0.00491094, "local_beta": 0.6231, "volatility_252d": 0.29809, "volatility_60d": 0.675432, "max_drawdown_12m": -0.17642393, "revenue_ttm": 264436000, "gross_profit_ttm": 54854000, "ebit_ttm": 14757000, "ebitda_ttm": 40158000, "net_income_ttm": 14754000, "eps_diluted_ttm": 0.44705959, "operating_cash_flow_ttm": 29303000, "capital_expenditure_ttm": -3489000, "fcf_ttm": 25814000, "dividends_paid_ttm": -12024000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3736000, "cash_and_equivalents": 37278000, "total_current_assets": 181575000, "total_current_liabilities": 80921000, "net_ppe": null, "total_assets": 338598000, "total_debt": 43202000, "total_equity": 201788000, "net_working_capital": 81254000, "book_value_per_share": 6.1143595, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.1143595, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 62, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 42, "rank_pcf": 56, "rank_ev_ebitda": 49, "rank_ev_ebit": 83, "rank_earnings_yield": 59, "rank_fcf_yield": 32, "rank_dividend_yield": 24, "rank_shareholder_yield": 36, "rank_total_yield": 46, "rank_roe": 47, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 85, "rank_fcf_margin": 39, "rank_piotroski": 17, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 35, "value_composite": 70, "quality_composite": 67, "momentum_composite": 23, "growth_composite": 11, "yield_composite": 22, "svqf_composite": 80, "vc1_composite": 67, "vc2_composite": 33, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.909, "signal_confidence": 0.769, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 33, "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": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "income_statement": { "revenue": 264436000, "cost_of_revenue": 209582000, "gross_profit": 54854000, "ebit": 14757000, "ebitda": 40158000, "pretax_income": null, "tax_provision": null, "net_income": 14754000, "net_income_to_common": 14754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23304000, "total_current_assets": 168233000, "total_assets": 316101000, "short_term_debt": 15204000, "long_term_debt": 17579000, "total_debt": 32783000, "total_liabilities": null, "total_equity": 194484000, "shares_outstanding": 33002312, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29303000, "capital_expenditure": -3489000, "free_cash_flow": 25814000, "dividends_paid": -12024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 394643, "ticker_id": 28858, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40158000", "netIncome": "14754000", "grossProfit": "54854000", "totalRevenue": "264436000", "costOfRevenue": "209582000", "interestExpense": "3736000", "operatingIncome": "14757000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18966000" }, "balance": { "totalDebt": "32783000", "totalAssets": "316101000", "longTermDebt": "17579000", "shortTermDebt": "15204000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "33002312", "totalCurrentAssets": "168233000", "totalShareholderEquity": "194484000", "totalCurrentLiabilities": "75055000", "cashAndShortTermInvestments": "23304000" }, "cashflow": { "freeCashFlow": "25814000", "dividendsPaid": "-12024000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-05-31", "operatingCashflow": "29303000", "repurchaseOfStock": null, "capitalExpenditures": "-3489000" } }, "revenue": 264436000, "cost_of_revenue": 209582000, "gross_profit": 54854000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14757000, "depreciation_amortisation": 18966000, "ebitda": 40158000, "interest_expense": 3736000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14754000, "net_income_continuing_ops": null, "net_income_to_common": 14754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23304000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 168233000, "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": 316101000, "short_term_debt": 15204000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75055000, "long_term_debt": 17579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 194484000, "shares_outstanding": 33002312, "operating_cash_flow": 29303000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -12024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40158000", "netIncome": "14754000", "grossProfit": "54854000", "totalRevenue": "264436000", "costOfRevenue": "209582000", "interestExpense": "3736000", "operatingIncome": "14757000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18966000" }, "balance": { "totalDebt": "32783000", "totalAssets": "316101000", "longTermDebt": "17579000", "shortTermDebt": "15204000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "33002312", "totalCurrentAssets": "168233000", "totalShareholderEquity": "194484000", "totalCurrentLiabilities": "75055000", "cashAndShortTermInvestments": "23304000" }, "cashflow": { "freeCashFlow": "25814000", "dividendsPaid": "-12024000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-05-31", "operatingCashflow": "29303000", "repurchaseOfStock": null, "capitalExpenditures": "-3489000" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "income_statement": { "revenue": 211146000, "cost_of_revenue": 167763000, "gross_profit": 43383000, "ebit": 9663000, "ebitda": 35772000, "pretax_income": null, "tax_provision": null, "net_income": 12278000, "net_income_to_common": 12278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22700000, "total_current_assets": 149355000, "total_assets": 298892000, "short_term_debt": 18270000, "long_term_debt": 15884000, "total_debt": 34154000, "total_liabilities": null, "total_equity": 192367000, "shares_outstanding": 32806355, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22594000, "capital_expenditure": -2254000, "free_cash_flow": 20340000, "dividends_paid": -11788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 394645, "ticker_id": 28858, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "35772000", "netIncome": "12278000", "grossProfit": "43383000", "totalRevenue": "211146000", "costOfRevenue": "167763000", "interestExpense": "2693000", "operatingIncome": "9663000", "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16403000" }, "balance": { "totalDebt": "34154000", "totalAssets": "298892000", "longTermDebt": "15884000", "shortTermDebt": "18270000", "fiscalDateEnding": "2024-05-31", "totalLiabilities": null, "sharesOutstanding": "32806355", "totalCurrentAssets": "149355000", "totalShareholderEquity": "192367000", "totalCurrentLiabilities": "72643000", "cashAndShortTermInvestments": "22700000" }, "cashflow": { "freeCashFlow": "20340000", "dividendsPaid": "-11788000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-05-31", "operatingCashflow": "22594000", "repurchaseOfStock": null, "capitalExpenditures": "-2254000" } }, "revenue": 211146000, "cost_of_revenue": 167763000, "gross_profit": 43383000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9663000, "depreciation_amortisation": 16403000, "ebitda": 35772000, "interest_expense": 2693000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12278000, "net_income_continuing_ops": null, "net_income_to_common": 12278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 149355000, "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": 298892000, "short_term_debt": 18270000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72643000, "long_term_debt": 15884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 192367000, "shares_outstanding": 32806355, "operating_cash_flow": 22594000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "35772000", "netIncome": "12278000", "grossProfit": "43383000", "totalRevenue": "211146000", "costOfRevenue": "167763000", "interestExpense": "2693000", "operatingIncome": "9663000", "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16403000" }, "balance": { "totalDebt": "34154000", "totalAssets": "298892000", "longTermDebt": "15884000", "shortTermDebt": "18270000", "fiscalDateEnding": "2024-05-31", "totalLiabilities": null, "sharesOutstanding": "32806355", "totalCurrentAssets": "149355000", "totalShareholderEquity": "192367000", "totalCurrentLiabilities": "72643000", "cashAndShortTermInvestments": "22700000" }, "cashflow": { "freeCashFlow": "20340000", "dividendsPaid": "-11788000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-05-31", "operatingCashflow": "22594000", "repurchaseOfStock": null, "capitalExpenditures": "-2254000" } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "income_statement": { "revenue": 211459000, "cost_of_revenue": 172402000, "gross_profit": 39057000, "ebit": 7079000, "ebitda": 44279000, "pretax_income": null, "tax_provision": null, "net_income": 27915000, "net_income_to_common": 27915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21859000, "total_current_assets": 137884000, "total_assets": 305828000, "short_term_debt": 15511000, "long_term_debt": 20839000, "total_debt": 36350000, "total_liabilities": null, "total_equity": 201202000, "shares_outstanding": 32527638, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15882000, "capital_expenditure": -3527000, "free_cash_flow": 12355000, "dividends_paid": -6701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3954000 }, "complete_fields": { "id": 394646, "ticker_id": 28858, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44279000", "netIncome": "27915000", "grossProfit": "39057000", "totalRevenue": "211459000", "costOfRevenue": "172402000", "interestExpense": "2379000", "operatingIncome": "7079000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14745000" }, "balance": { "totalDebt": "36350000", "totalAssets": "305828000", "longTermDebt": "20839000", "shortTermDebt": "15511000", "fiscalDateEnding": "2023-05-31", "totalLiabilities": null, "sharesOutstanding": "32527638", "totalCurrentAssets": "137884000", "totalShareholderEquity": "201202000", "totalCurrentLiabilities": "73559000", "cashAndShortTermInvestments": "21859000" }, "cashflow": { "freeCashFlow": "12355000", "dividendsPaid": "-6701000", "issuanceOfDebt": "3954000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-05-31", "operatingCashflow": "15882000", "repurchaseOfStock": null, "capitalExpenditures": "-3527000" } }, "revenue": 211459000, "cost_of_revenue": 172402000, "gross_profit": 39057000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7079000, "depreciation_amortisation": 14745000, "ebitda": 44279000, "interest_expense": 2379000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 27915000, "net_income_continuing_ops": null, "net_income_to_common": 27915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21859000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 137884000, "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": 305828000, "short_term_debt": 15511000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73559000, "long_term_debt": 20839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 201202000, "shares_outstanding": 32527638, "operating_cash_flow": 15882000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3954000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44279000", "netIncome": "27915000", "grossProfit": "39057000", "totalRevenue": "211459000", "costOfRevenue": "172402000", "interestExpense": "2379000", "operatingIncome": "7079000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14745000" }, "balance": { "totalDebt": "36350000", "totalAssets": "305828000", "longTermDebt": "20839000", "shortTermDebt": "15511000", "fiscalDateEnding": "2023-05-31", "totalLiabilities": null, "sharesOutstanding": "32527638", "totalCurrentAssets": "137884000", "totalShareholderEquity": "201202000", "totalCurrentLiabilities": "73559000", "cashAndShortTermInvestments": "21859000" }, "cashflow": { "freeCashFlow": "12355000", "dividendsPaid": "-6701000", "issuanceOfDebt": "3954000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-05-31", "operatingCashflow": "15882000", "repurchaseOfStock": null, "capitalExpenditures": "-3527000" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "income_statement": { "revenue": 177908000, "cost_of_revenue": 148458000, "gross_profit": 29450000, "ebit": 4930000, "ebitda": 39858000, "pretax_income": null, "tax_provision": null, "net_income": 34719000, "net_income_to_common": 34719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13773000, "total_current_assets": 139575000, "total_assets": 265462000, "short_term_debt": 7326000, "long_term_debt": 11045000, "total_debt": 18371000, "total_liabilities": null, "total_equity": 180071000, "shares_outstanding": 32527638, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8526000, "capital_expenditure": -1642000, "free_cash_flow": -10168000, "dividends_paid": -6237000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 394647, "ticker_id": 28858, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "39858000", "netIncome": "34719000", "grossProfit": "29450000", "totalRevenue": "177908000", "costOfRevenue": "148458000", "interestExpense": "563000", "operatingIncome": "4930000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7135000" }, "balance": { "totalDebt": "18371000", "totalAssets": "265462000", "longTermDebt": "11045000", "shortTermDebt": "7326000", "fiscalDateEnding": "2022-05-31", "totalLiabilities": null, "sharesOutstanding": "32527638", "totalCurrentAssets": "139575000", "totalShareholderEquity": "180071000", "totalCurrentLiabilities": "67601000", "cashAndShortTermInvestments": "13773000" }, "cashflow": { "freeCashFlow": "-10168000", "dividendsPaid": "-6237000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-05-31", "operatingCashflow": "-8526000", "repurchaseOfStock": null, "capitalExpenditures": "-1642000" } }, "revenue": 177908000, "cost_of_revenue": 148458000, "gross_profit": 29450000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4930000, "depreciation_amortisation": 7135000, "ebitda": 39858000, "interest_expense": 563000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 34719000, "net_income_continuing_ops": null, "net_income_to_common": 34719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13773000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 139575000, "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": 265462000, "short_term_debt": 7326000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67601000, "long_term_debt": 11045000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18371000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 180071000, "shares_outstanding": 32527638, "operating_cash_flow": -8526000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6237000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "39858000", "netIncome": "34719000", "grossProfit": "29450000", "totalRevenue": "177908000", "costOfRevenue": "148458000", "interestExpense": "563000", "operatingIncome": "4930000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7135000" }, "balance": { "totalDebt": "18371000", "totalAssets": "265462000", "longTermDebt": "11045000", "shortTermDebt": "7326000", "fiscalDateEnding": "2022-05-31", "totalLiabilities": null, "sharesOutstanding": "32527638", "totalCurrentAssets": "139575000", "totalShareholderEquity": "180071000", "totalCurrentLiabilities": "67601000", "cashAndShortTermInvestments": "13773000" }, "cashflow": { "freeCashFlow": "-10168000", "dividendsPaid": "-6237000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-05-31", "operatingCashflow": "-8526000", "repurchaseOfStock": null, "capitalExpenditures": "-1642000" } } } ], "quarterly": [ { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+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": 37278000, "total_current_assets": 181575000, "total_assets": 338598000, "short_term_debt": 17878000, "long_term_debt": 25324000, "total_debt": 43202000, "total_liabilities": null, "total_equity": 201788000, "shares_outstanding": 33002312, "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": 394641, "ticker_id": 28858, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "43202000", "totalAssets": "338598000", "longTermDebt": "25324000", "shortTermDebt": "17878000", "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "33002312", "totalCurrentAssets": "181575000", "totalShareholderEquity": "201788000", "totalCurrentLiabilities": "80921000", "cashAndShortTermInvestments": "37278000" } }, "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": 37278000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 181575000, "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": 338598000, "short_term_debt": 17878000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80921000, "long_term_debt": 25324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 201788000, "shares_outstanding": 33002312, "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": "43202000", "totalAssets": "338598000", "longTermDebt": "25324000", "shortTermDebt": "17878000", "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "33002312", "totalCurrentAssets": "181575000", "totalShareholderEquity": "201788000", "totalCurrentLiabilities": "80921000", "cashAndShortTermInvestments": "37278000" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+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": 23304000, "total_current_assets": 168233000, "total_assets": 316101000, "short_term_debt": 15204000, "long_term_debt": 17579000, "total_debt": 32783000, "total_liabilities": null, "total_equity": 194484000, "shares_outstanding": 33002312, "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": 394642, "ticker_id": 28858, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "32783000", "totalAssets": "316101000", "longTermDebt": "17579000", "shortTermDebt": "15204000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "33002312", "totalCurrentAssets": "168233000", "totalShareholderEquity": "194484000", "totalCurrentLiabilities": "75055000", "cashAndShortTermInvestments": "23304000" } }, "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": 23304000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 168233000, "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": 316101000, "short_term_debt": 15204000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75055000, "long_term_debt": 17579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 194484000, "shares_outstanding": 33002312, "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": "32783000", "totalAssets": "316101000", "longTermDebt": "17579000", "shortTermDebt": "15204000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "33002312", "totalCurrentAssets": "168233000", "totalShareholderEquity": "194484000", "totalCurrentLiabilities": "75055000", "cashAndShortTermInvestments": "23304000" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+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": 15744000, "total_current_assets": 170280000, "total_assets": 308683000, "short_term_debt": 22624000, "long_term_debt": 11585000, "total_debt": 34209000, "total_liabilities": null, "total_equity": 189214000, "shares_outstanding": 33002312, "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": 394644, "ticker_id": 28858, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:34.149730+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "34209000", "totalAssets": "308683000", "longTermDebt": "11585000", "shortTermDebt": "22624000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "33002312", "totalCurrentAssets": "170280000", "totalShareholderEquity": "189214000", "totalCurrentLiabilities": "88442000", "cashAndShortTermInvestments": "15744000" } }, "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": 15744000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 170280000, "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": 308683000, "short_term_debt": 22624000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88442000, "long_term_debt": 11585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 189214000, "shares_outstanding": 33002312, "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": "34209000", "totalAssets": "308683000", "longTermDebt": "11585000", "shortTermDebt": "22624000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "33002312", "totalCurrentAssets": "170280000", "totalShareholderEquity": "189214000", "totalCurrentLiabilities": "88442000", "cashAndShortTermInvestments": "15744000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "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" ] } } }