{ "ticker": { "uuid": "22e1fb01-ce70-4675-8b3e-e586af5ebad9", "symbol": "WKS", "name": "Winking Studios Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/22e1fb01-ce70-4675-8b3e-e586af5ebad9/", "api_url": "https://sharemaestro.com/factors/api/tickers/22e1fb01-ce70-4675-8b3e-e586af5ebad9/" }, "ticker_metadata": { "id": 32088, "uuid": "22e1fb01-ce70-4675-8b3e-e586af5ebad9", "symbol": "WKS", "name": "Winking Studios Limited", "asset_type": "equity", "market_cap": 73297384, "stock_exchange_id": 19, "industry": "Electronic Gaming & Multimedia", "sector": "Communication Services", "description": "Winking Studios Limited, an investment holding company, operates as an art outsourcing and game development studio in Mainland China, Taiwan, South Korea, the United States, Japan, and internationally. The company operates three segments: Original Equipment Manufacturer (Art Outsourcing), Original Design Manufacturer (Game Development), and Global Publishing and Others. It creates and develops digital art assets, including 2D concept art, 3D modelling, 2D animation, and 3D animation and visual effects, as well as environment and game character design services. The company also offers programming, game development, and design and script writing services, as well as releases game products produced by the company and third-party game developers, such as PlayStation, Switch, and Steam platforms. In addition, it sells video games and peripheral gaming products; and engages in Intellectual property licensing business. The company was founded in 1997 and is headquartered in Singapore. Winking Studios Limited is a subsidiary of Acer Gaming Inc.", "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": "22e1fb01-ce70-4675-8b3e-e586af5ebad9", "symbol": "WKS", "name": "Winking Studios Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/22e1fb01-ce70-4675-8b3e-e586af5ebad9/", "api_url": "https://sharemaestro.com/factors/api/tickers/22e1fb01-ce70-4675-8b3e-e586af5ebad9/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.13, "value": 0.11, "quality": 0.25, "momentum": 0.78, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 15, "market_cap": 6629071770, "pe_ratio": null, "earnings_yield": 0.0, "ebitda_to_ev": 0.0006, "shareholder_yield": 0.0, "roe": 0.0061, "piotroski_f_score": 6, "momentum_12_1": 0.2, "volatility_252d": 0.3111 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:25.927834+00:00", "batch_id": "" }, "size": { "price_close": 15, "market_cap": 6629071770, "market_cap_usd": 6629071770, "enterprise_value": 6604525770, "shares_outstanding": 441938118, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 125.0509, "ptbv_ratio": 125.0509, "ps_ratio": 145.6939, "pcf_ratio": 1234.464, "pfcf_ratio": 1447.3956, "ev_ebitda": 1651.1314, "ev_ebit": 9302.149, "ev_sales": 145.1544, "ev_fcf": 1442.0362, "earnings_yield": 0.0, "fcf_yield": 0.0007, "price_to_sales": 145.6939, "price_to_book": 125.0509, "price_to_cashflow": 1234.464, "ebitda_to_ev": 0.0006, "sales_yield": 0.0069 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.2978, "operating_margin": 0.0156, "net_margin": 0.0072, "ebitda_margin": 0.0879, "fcf_margin": 0.1007, "roe": 0.0061, "roa": 0.0047, "roic": 0.0187, "roc_greenblatt": null, "asset_turnover": 0.6604, "cash_conversion": 14.0491, "accruals_ratio": -0.0732, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2747, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1966, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -6.1365, "debt_to_assets": 0.0413, "interest_coverage": 4.6405, "current_ratio": 4.2509, "quick_ratio": 4.2509, "net_debt": -24546000, "local_beta": 0.2465, "volatility_252d": 0.3111, "volatility_60d": 0.6329, "max_drawdown_12m": -0.25, "risk_adjusted_momentum": 0.6429 }, "growth": { "revenue_growth_1y": 0.4264, "revenue_growth_3y_cagr": 0.2292, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3813, "eps_growth_3y_cagr": -0.32, "eps_growth_5y_cagr": null, "fcf_growth_1y": 47.7234, "book_value_growth_1y": 0.0565, "revenue_growth": 0.4264, "earnings_growth": -0.3813 }, "momentum": { "price_return_1m": 0, "price_return_3m": 0.1111, "price_return_6m": 0.1765, "price_return_9m": 0.0714, "price_return_12m": 0.2, "price_return_12m_ex1m": 0.2, "momentum_6m": 0.1765, "momentum_12m": 0.2, "momentum_12_1": 0.2, "distance_from_52w_high": -0.0625, "distance_from_52w_low": 0.25, "relative_strength": 0.0269 }, "raw_ttm": { "revenue_ttm": 45500000, "gross_profit_ttm": 13549000, "ebit_ttm": 710000, "ebitda_ttm": 4000000, "net_income_ttm": 326000, "eps_diluted_ttm": 0.0007, "operating_cash_flow_ttm": 5370000, "capital_expenditure_ttm": -790000, "fcf_ttm": 4580000, "dividends_paid_ttm": -82000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 153000, "cash_and_equivalents": 27389000, "total_current_assets": 42909000, "total_current_liabilities": 10094000, "net_ppe": null, "total_assets": 68900000, "total_debt": 2843000, "total_equity": 53011000, "net_working_capital": 7171000, "book_value_per_share": 0.12, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.12 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 54, "rank_pcf": 72, "rank_ev_ebitda": 90, "rank_ev_ebit": 98, "rank_earnings_yield": 98, "rank_fcf_yield": 46, "rank_dividend_yield": 58, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 68, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 73, "rank_fcf_margin": 38, "rank_piotroski": 44, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 33 }, "composites": { "value_composite": 89, "quality_composite": 75, "momentum_composite": 22, "growth_composite": 33, "yield_composite": 76, "svqf_composite": 99, "vc1_composite": 82, "vc2_composite": 82, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.1658, "os_score": 0.13, "value_percentile": 0.11, "quality_percentile": 0.25, "momentum_percentile": 0.78, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 83, "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": 9364, "ticker_id": 32088, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:25.927834+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15, "market_cap": 6629071770, "market_cap_usd": 6629071770, "enterprise_value": 6604525770, "shares_outstanding": 441938118, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 125.05087189, "ptbv_ratio": 125.05087189, "ps_ratio": 145.69388505, "pcf_ratio": 1234.46401676, "pfcf_ratio": 1447.39558297, "ev_ebitda": 1651.1314425, "ev_ebit": 9302.14897183, "ev_sales": 145.15441253, "ev_fcf": 1442.03619432, "earnings_yield": 4.918e-05, "fcf_yield": 0.00069346, "dividend_yield": 1.237e-05, "buyback_yield": 0, "shareholder_yield": 1.237e-05, "debt_paydown_yield": null, "total_yield": 1.237e-05, "gross_margin": 0.29778022, "operating_margin": 0.0156044, "net_margin": 0.00716484, "ebitda_margin": 0.08791209, "fcf_margin": 0.10065934, "roe": 0.00614967, "roa": 0.00473149, "roic": 0.01870718, "roc_greenblatt": null, "asset_turnover": 0.66037736, "cash_conversion": 14.04907975, "accruals_ratio": -0.07320755, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -6.1365, "debt_to_assets": 0.0412627, "interest_coverage": 4.64052288, "current_ratio": 4.25094115, "quick_ratio": 4.25094115, "net_debt": -24546000, "revenue_growth_1y": 0.426377, "revenue_growth_3y_cagr": 0.22921237, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.38125804, "eps_growth_3y_cagr": -0.32004587, "eps_growth_5y_cagr": null, "fcf_growth_1y": 47.72340426, "book_value_growth_1y": 0.05653044, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.274667, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0.11111111, "price_return_6m": 0.17647059, "price_return_9m": 0.07142857, "price_return_12m": 0.2, "price_return_12m_ex1m": 0.2, "distance_from_52w_high": -0.0625, "distance_from_52w_low": 0.25, "relative_strength": 0.02685942, "local_beta": 0.2465, "volatility_252d": 0.311098, "volatility_60d": 0.632929, "max_drawdown_12m": -0.25, "revenue_ttm": 45500000, "gross_profit_ttm": 13549000, "ebit_ttm": 710000, "ebitda_ttm": 4000000, "net_income_ttm": 326000, "eps_diluted_ttm": 0.00073766, "operating_cash_flow_ttm": 5370000, "capital_expenditure_ttm": -790000, "fcf_ttm": 4580000, "dividends_paid_ttm": -82000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 153000, "cash_and_equivalents": 27389000, "total_current_assets": 42909000, "total_current_liabilities": 10094000, "net_ppe": null, "total_assets": 68900000, "total_debt": 2843000, "total_equity": 53011000, "net_working_capital": 7171000, "book_value_per_share": 0.11995118, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.11995118, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 54, "rank_pcf": 72, "rank_ev_ebitda": 90, "rank_ev_ebit": 98, "rank_earnings_yield": 98, "rank_fcf_yield": 46, "rank_dividend_yield": 58, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 68, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 73, "rank_fcf_margin": 38, "rank_piotroski": 44, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 33, "value_composite": 89, "quality_composite": 75, "momentum_composite": 22, "growth_composite": 33, "yield_composite": 76, "svqf_composite": 99, "vc1_composite": 82, "vc2_composite": 82, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 83, "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": 15, "os": 0.13, "value": 0.11, "quality": 0.25, "momentum": 0.78, "confidence": 0.813, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0, "shareholder_yield": 0.0, "roe": 0.0061, "momentum_12_1": 0.2, "complete_fields": { "id": 9364, "ticker_id": 32088, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:25.927834+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15, "market_cap": 6629071770, "market_cap_usd": 6629071770, "enterprise_value": 6604525770, "shares_outstanding": 441938118, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 125.05087189, "ptbv_ratio": 125.05087189, "ps_ratio": 145.69388505, "pcf_ratio": 1234.46401676, "pfcf_ratio": 1447.39558297, "ev_ebitda": 1651.1314425, "ev_ebit": 9302.14897183, "ev_sales": 145.15441253, "ev_fcf": 1442.03619432, "earnings_yield": 4.918e-05, "fcf_yield": 0.00069346, "dividend_yield": 1.237e-05, "buyback_yield": 0, "shareholder_yield": 1.237e-05, "debt_paydown_yield": null, "total_yield": 1.237e-05, "gross_margin": 0.29778022, "operating_margin": 0.0156044, "net_margin": 0.00716484, "ebitda_margin": 0.08791209, "fcf_margin": 0.10065934, "roe": 0.00614967, "roa": 0.00473149, "roic": 0.01870718, "roc_greenblatt": null, "asset_turnover": 0.66037736, "cash_conversion": 14.04907975, "accruals_ratio": -0.07320755, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -6.1365, "debt_to_assets": 0.0412627, "interest_coverage": 4.64052288, "current_ratio": 4.25094115, "quick_ratio": 4.25094115, "net_debt": -24546000, "revenue_growth_1y": 0.426377, "revenue_growth_3y_cagr": 0.22921237, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.38125804, "eps_growth_3y_cagr": -0.32004587, "eps_growth_5y_cagr": null, "fcf_growth_1y": 47.72340426, "book_value_growth_1y": 0.05653044, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.274667, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0.11111111, "price_return_6m": 0.17647059, "price_return_9m": 0.07142857, "price_return_12m": 0.2, "price_return_12m_ex1m": 0.2, "distance_from_52w_high": -0.0625, "distance_from_52w_low": 0.25, "relative_strength": 0.02685942, "local_beta": 0.2465, "volatility_252d": 0.311098, "volatility_60d": 0.632929, "max_drawdown_12m": -0.25, "revenue_ttm": 45500000, "gross_profit_ttm": 13549000, "ebit_ttm": 710000, "ebitda_ttm": 4000000, "net_income_ttm": 326000, "eps_diluted_ttm": 0.00073766, "operating_cash_flow_ttm": 5370000, "capital_expenditure_ttm": -790000, "fcf_ttm": 4580000, "dividends_paid_ttm": -82000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 153000, "cash_and_equivalents": 27389000, "total_current_assets": 42909000, "total_current_liabilities": 10094000, "net_ppe": null, "total_assets": 68900000, "total_debt": 2843000, "total_equity": 53011000, "net_working_capital": 7171000, "book_value_per_share": 0.11995118, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.11995118, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 54, "rank_pcf": 72, "rank_ev_ebitda": 90, "rank_ev_ebit": 98, "rank_earnings_yield": 98, "rank_fcf_yield": 46, "rank_dividend_yield": 58, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 68, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 73, "rank_fcf_margin": 38, "rank_piotroski": 44, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 33, "value_composite": 89, "quality_composite": 75, "momentum_composite": 22, "growth_composite": 33, "yield_composite": 76, "svqf_composite": 99, "vc1_composite": 82, "vc2_composite": 82, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 83, "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": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "income_statement": { "revenue": 45500000, "cost_of_revenue": 31951000, "gross_profit": 13549000, "ebit": 710000, "ebitda": 4000000, "pretax_income": null, "tax_provision": null, "net_income": 326000, "net_income_to_common": 326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27389000, "total_current_assets": 42909000, "total_assets": 68900000, "short_term_debt": 1745000, "long_term_debt": 1098000, "total_debt": 2843000, "total_liabilities": null, "total_equity": 53011000, "shares_outstanding": 441938118, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5370000, "capital_expenditure": -790000, "free_cash_flow": 4580000, "dividends_paid": -82000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 399312, "ticker_id": 32088, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4000000", "netIncome": "326000", "grossProfit": "13549000", "totalRevenue": "45500000", "costOfRevenue": "31951000", "interestExpense": "153000", "operatingIncome": "710000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3269000" }, "balance": { "totalDebt": "2843000", "totalAssets": "68900000", "longTermDebt": "1098000", "shortTermDebt": "1745000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "441938118", "totalCurrentAssets": "42909000", "totalShareholderEquity": "53011000", "totalCurrentLiabilities": "10094000", "cashAndShortTermInvestments": "27389000" }, "cashflow": { "freeCashFlow": "4580000", "dividendsPaid": "-82000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5370000", "repurchaseOfStock": null, "capitalExpenditures": "-790000" } }, "revenue": 45500000, "cost_of_revenue": 31951000, "gross_profit": 13549000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 710000, "depreciation_amortisation": 3269000, "ebitda": 4000000, "interest_expense": 153000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 326000, "net_income_continuing_ops": null, "net_income_to_common": 326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27389000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 42909000, "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": 68900000, "short_term_debt": 1745000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10094000, "long_term_debt": 1098000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53011000, "shares_outstanding": 441938118, "operating_cash_flow": 5370000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -82000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4000000", "netIncome": "326000", "grossProfit": "13549000", "totalRevenue": "45500000", "costOfRevenue": "31951000", "interestExpense": "153000", "operatingIncome": "710000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3269000" }, "balance": { "totalDebt": "2843000", "totalAssets": "68900000", "longTermDebt": "1098000", "shortTermDebt": "1745000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "441938118", "totalCurrentAssets": "42909000", "totalShareholderEquity": "53011000", "totalCurrentLiabilities": "10094000", "cashAndShortTermInvestments": "27389000" }, "cashflow": { "freeCashFlow": "4580000", "dividendsPaid": "-82000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5370000", "repurchaseOfStock": null, "capitalExpenditures": "-790000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "income_statement": { "revenue": 31899000, "cost_of_revenue": 22435000, "gross_profit": 9464000, "ebit": -1505000, "ebitda": 2492000, "pretax_income": null, "tax_provision": null, "net_income": 525000, "net_income_to_common": 525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39832000, "total_current_assets": 49789000, "total_assets": 60263000, "short_term_debt": 1175000, "long_term_debt": 1886000, "total_debt": 3061000, "total_liabilities": null, "total_equity": 49996000, "shares_outstanding": 440364942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 636000, "capital_expenditure": -542000, "free_cash_flow": 94000, "dividends_paid": -1060000, "share_repurchases": null, "shares_issued": 29400000, "net_debt_issued": null }, "complete_fields": { "id": 399315, "ticker_id": 32088, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2492000", "netIncome": "525000", "grossProfit": "9464000", "totalRevenue": "31899000", "costOfRevenue": "22435000", "interestExpense": "80000", "operatingIncome": "-1505000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2058000" }, "balance": { "totalDebt": "3061000", "totalAssets": "60263000", "longTermDebt": "1886000", "shortTermDebt": "1175000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "440364942", "totalCurrentAssets": "49789000", "totalShareholderEquity": "49996000", "totalCurrentLiabilities": "7270000", "cashAndShortTermInvestments": "39832000" }, "cashflow": { "freeCashFlow": "94000", "dividendsPaid": "-1060000", "issuanceOfDebt": null, "issuanceOfStock": "29400000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "636000", "repurchaseOfStock": null, "capitalExpenditures": "-542000" } }, "revenue": 31899000, "cost_of_revenue": 22435000, "gross_profit": 9464000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1505000, "depreciation_amortisation": 2058000, "ebitda": 2492000, "interest_expense": 80000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 525000, "net_income_continuing_ops": null, "net_income_to_common": 525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39832000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49789000, "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": 60263000, "short_term_debt": 1175000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7270000, "long_term_debt": 1886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49996000, "shares_outstanding": 440364942, "operating_cash_flow": 636000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1060000, "share_repurchases": null, "shares_issued": 29400000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 94000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2492000", "netIncome": "525000", "grossProfit": "9464000", "totalRevenue": "31899000", "costOfRevenue": "22435000", "interestExpense": "80000", "operatingIncome": "-1505000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2058000" }, "balance": { "totalDebt": "3061000", "totalAssets": "60263000", "longTermDebt": "1886000", "shortTermDebt": "1175000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "440364942", "totalCurrentAssets": "49789000", "totalShareholderEquity": "49996000", "totalCurrentLiabilities": "7270000", "cashAndShortTermInvestments": "39832000" }, "cashflow": { "freeCashFlow": "94000", "dividendsPaid": "-1060000", "issuanceOfDebt": null, "issuanceOfStock": "29400000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "636000", "repurchaseOfStock": null, "capitalExpenditures": "-542000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "income_statement": { "revenue": 29281000, "cost_of_revenue": 19947000, "gross_profit": 9334000, "ebit": 1542000, "ebitda": 3307000, "pretax_income": null, "tax_provision": null, "net_income": 1780000, "net_income_to_common": 1780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16423000, "total_current_assets": 23768000, "total_assets": 30503000, "short_term_debt": 930000, "long_term_debt": 1687000, "total_debt": 2617000, "total_liabilities": null, "total_equity": 21447000, "shares_outstanding": 279698275, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3469000, "capital_expenditure": -668000, "free_cash_flow": 2801000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 8613000, "net_debt_issued": null }, "complete_fields": { "id": 399316, "ticker_id": 32088, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3307000", "netIncome": "1780000", "grossProfit": "9334000", "totalRevenue": "29281000", "costOfRevenue": "19947000", "interestExpense": "89000", "operatingIncome": "1542000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1795000" }, "balance": { "totalDebt": "2617000", "totalAssets": "30503000", "longTermDebt": "1687000", "shortTermDebt": "930000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "279698275", "totalCurrentAssets": "23768000", "totalShareholderEquity": "21447000", "totalCurrentLiabilities": "6439000", "cashAndShortTermInvestments": "16423000" }, "cashflow": { "freeCashFlow": "2801000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "8613000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3469000", "repurchaseOfStock": null, "capitalExpenditures": "-668000" } }, "revenue": 29281000, "cost_of_revenue": 19947000, "gross_profit": 9334000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1542000, "depreciation_amortisation": 1795000, "ebitda": 3307000, "interest_expense": 89000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1780000, "net_income_continuing_ops": null, "net_income_to_common": 1780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16423000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23768000, "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": 30503000, "short_term_debt": 930000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6439000, "long_term_debt": 1687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 21447000, "shares_outstanding": 279698275, "operating_cash_flow": 3469000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 8613000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3307000", "netIncome": "1780000", "grossProfit": "9334000", "totalRevenue": "29281000", "costOfRevenue": "19947000", "interestExpense": "89000", "operatingIncome": "1542000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1795000" }, "balance": { "totalDebt": "2617000", "totalAssets": "30503000", "longTermDebt": "1687000", "shortTermDebt": "930000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "279698275", "totalCurrentAssets": "23768000", "totalShareholderEquity": "21447000", "totalCurrentLiabilities": "6439000", "cashAndShortTermInvestments": "16423000" }, "cashflow": { "freeCashFlow": "2801000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "8613000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3469000", "repurchaseOfStock": null, "capitalExpenditures": "-668000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "income_statement": { "revenue": 24498000, "cost_of_revenue": 18050000, "gross_profit": 6448000, "ebit": 978000, "ebitda": 2290000, "pretax_income": null, "tax_provision": null, "net_income": 1037000, "net_income_to_common": 1037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6057000, "total_current_assets": 12736000, "total_assets": 19484000, "short_term_debt": 896000, "long_term_debt": 1901000, "total_debt": 2797000, "total_liabilities": null, "total_equity": 11130000, "shares_outstanding": 279698275, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1979000, "capital_expenditure": -1687000, "free_cash_flow": 292000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 399317, "ticker_id": 32088, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2290000", "netIncome": "1037000", "grossProfit": "6448000", "totalRevenue": "24498000", "costOfRevenue": "18050000", "interestExpense": "60000", "operatingIncome": "978000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1455000" }, "balance": { "totalDebt": "2797000", "totalAssets": "19484000", "longTermDebt": "1901000", "shortTermDebt": "896000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "279698275", "totalCurrentAssets": "12736000", "totalShareholderEquity": "11130000", "totalCurrentLiabilities": "5561000", "cashAndShortTermInvestments": "6057000" }, "cashflow": { "freeCashFlow": "292000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1979000", "repurchaseOfStock": null, "capitalExpenditures": "-1687000" } }, "revenue": 24498000, "cost_of_revenue": 18050000, "gross_profit": 6448000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 978000, "depreciation_amortisation": 1455000, "ebitda": 2290000, "interest_expense": 60000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1037000, "net_income_continuing_ops": null, "net_income_to_common": 1037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6057000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12736000, "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": 19484000, "short_term_debt": 896000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5561000, "long_term_debt": 1901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11130000, "shares_outstanding": 279698275, "operating_cash_flow": 1979000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1687000, "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": 292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2290000", "netIncome": "1037000", "grossProfit": "6448000", "totalRevenue": "24498000", "costOfRevenue": "18050000", "interestExpense": "60000", "operatingIncome": "978000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1455000" }, "balance": { "totalDebt": "2797000", "totalAssets": "19484000", "longTermDebt": "1901000", "shortTermDebt": "896000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "279698275", "totalCurrentAssets": "12736000", "totalShareholderEquity": "11130000", "totalCurrentLiabilities": "5561000", "cashAndShortTermInvestments": "6057000" }, "cashflow": { "freeCashFlow": "292000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1979000", "repurchaseOfStock": null, "capitalExpenditures": "-1687000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+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": null, "net_debt_issued": null }, "complete_fields": { "id": 399318, "ticker_id": 32088, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+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": null, "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": null, "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": null, "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": "2026-06-07T13:30:54.047005+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": 27389000, "total_current_assets": 42909000, "total_assets": 68900000, "short_term_debt": 1745000, "long_term_debt": 1098000, "total_debt": 2843000, "total_liabilities": null, "total_equity": 53011000, "shares_outstanding": 441938118, "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": 399311, "ticker_id": 32088, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2843000", "totalAssets": "68900000", "longTermDebt": "1098000", "shortTermDebt": "1745000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "441938118", "totalCurrentAssets": "42909000", "totalShareholderEquity": "53011000", "totalCurrentLiabilities": "10094000", "cashAndShortTermInvestments": "27389000" } }, "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": 27389000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 42909000, "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": 68900000, "short_term_debt": 1745000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10094000, "long_term_debt": 1098000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53011000, "shares_outstanding": 441938118, "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": "2843000", "totalAssets": "68900000", "longTermDebt": "1098000", "shortTermDebt": "1745000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "441938118", "totalCurrentAssets": "42909000", "totalShareholderEquity": "53011000", "totalCurrentLiabilities": "10094000", "cashAndShortTermInvestments": "27389000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+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": 25618000, "total_current_assets": 39806000, "total_assets": 65965000, "short_term_debt": 1735000, "long_term_debt": 1779000, "total_debt": 3514000, "total_liabilities": null, "total_equity": 52822000, "shares_outstanding": 440364942, "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": 399313, "ticker_id": 32088, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3514000", "totalAssets": "65965000", "longTermDebt": "1779000", "shortTermDebt": "1735000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "440364942", "totalCurrentAssets": "39806000", "totalShareholderEquity": "52822000", "totalCurrentLiabilities": "6798000", "cashAndShortTermInvestments": "25618000" } }, "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": 25618000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39806000, "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": 65965000, "short_term_debt": 1735000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6798000, "long_term_debt": 1779000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3514000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52822000, "shares_outstanding": 440364942, "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": "3514000", "totalAssets": "65965000", "longTermDebt": "1779000", "shortTermDebt": "1735000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "440364942", "totalCurrentAssets": "39806000", "totalShareholderEquity": "52822000", "totalCurrentLiabilities": "6798000", "cashAndShortTermInvestments": "25618000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+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": 39832000, "total_current_assets": 49789000, "total_assets": 60263000, "short_term_debt": 1175000, "long_term_debt": 1886000, "total_debt": 3061000, "total_liabilities": null, "total_equity": 49996000, "shares_outstanding": 440364942, "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": 399314, "ticker_id": 32088, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:30:54.047005+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3061000", "totalAssets": "60263000", "longTermDebt": "1886000", "shortTermDebt": "1175000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "440364942", "totalCurrentAssets": "49789000", "totalShareholderEquity": "49996000", "totalCurrentLiabilities": "7270000", "cashAndShortTermInvestments": "39832000" } }, "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": 39832000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49789000, "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": 60263000, "short_term_debt": 1175000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7270000, "long_term_debt": 1886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49996000, "shares_outstanding": 440364942, "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": "3061000", "totalAssets": "60263000", "longTermDebt": "1886000", "shortTermDebt": "1175000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "440364942", "totalCurrentAssets": "49789000", "totalShareholderEquity": "49996000", "totalCurrentLiabilities": "7270000", "cashAndShortTermInvestments": "39832000" } } } ] }, "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": 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" ] } } }