{ "ticker": { "uuid": "24b2b1bc-e46d-492a-a432-cd7d25332afc", "symbol": "TBLD", "name": "tinyBuild, Inc.", "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/24b2b1bc-e46d-492a-a432-cd7d25332afc/", "api_url": "https://sharemaestro.com/factors/api/tickers/24b2b1bc-e46d-492a-a432-cd7d25332afc/" }, "ticker_metadata": { "id": 31378, "uuid": "24b2b1bc-e46d-492a-a432-cd7d25332afc", "symbol": "TBLD", "name": "tinyBuild, Inc.", "asset_type": "equity", "market_cap": 29889410, "stock_exchange_id": 19, "industry": "Electronic Gaming & Multimedia", "sector": "Communication Services", "description": "tinyBuild, Inc. engages in the development and publishing of video games in the United States and internationally. The company offers various games for PC, PlayStation, Xbox, SteamVR, Meta Quest, Nintendo Switch, Android, iOS, mobile, Xbox One, PS4, Mac, Linux, Switch, 3DS, VR, HTC Vive, Oculus Rift, OSVR, and Wii U. It also organizes gaming events. tinyBuild, Inc. was founded in 2011 and is headquartered in Bellevue, Washington.", "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": "24b2b1bc-e46d-492a-a432-cd7d25332afc", "symbol": "TBLD", "name": "tinyBuild, Inc.", "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/24b2b1bc-e46d-492a-a432-cd7d25332afc/", "api_url": "https://sharemaestro.com/factors/api/tickers/24b2b1bc-e46d-492a-a432-cd7d25332afc/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.94, "value": 0.88, "quality": 0.66, "momentum": 0.83, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 7.35, "market_cap": 2890620730.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0027, "shareholder_yield": 0, "roe": -0.1091, "piotroski_f_score": 8, "momentum_12_1": 0.3333, "volatility_252d": 0.676 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:32.060419+00:00", "batch_id": "" }, "size": { "price_close": 7.35, "market_cap": 2890620730.2, "market_cap_usd": 2890620730.2, "enterprise_value": 2886076730.2, "shares_outstanding": 393281732, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 80.9788, "ptbv_ratio": 80.9788, "ps_ratio": 81.4007, "pcf_ratio": 228.2009, "pfcf_ratio": 3491.0878, "ev_ebitda": 369.0635, "ev_ebit": -1967.3325, "ev_sales": 81.2728, "ev_fcf": 3485.5999, "earnings_yield": null, "fcf_yield": 0.0003, "price_to_sales": 81.4007, "price_to_book": 80.9788, "price_to_cashflow": 228.2009, "ebitda_to_ev": 0.0027, "sales_yield": 0.0123 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4157, "operating_margin": -0.0413, "net_margin": -0.1097, "ebitda_margin": 0.2202, "fcf_margin": 0.0233, "roe": -0.1091, "roa": -0.0838, "roic": -0.0353, "roc_greenblatt": null, "asset_turnover": 0.7638, "cash_conversion": -0.2125, "accruals_ratio": -0.3562, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3327, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3175, "external_financing": 0 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.5811, "debt_to_assets": 0.0015, "interest_coverage": -77.2105, "current_ratio": 0.9448, "quick_ratio": 0.9448, "net_debt": -4544000, "local_beta": 0.1489, "volatility_252d": 0.676, "volatility_60d": 1.1883, "max_drawdown_12m": -0.4318, "risk_adjusted_momentum": 0.4931 }, "growth": { "revenue_growth_1y": 0.1667, "revenue_growth_3y_cagr": -0.1752, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0918, "revenue_growth": 0.1667, "earnings_growth": null }, "momentum": { "price_return_1m": -0.02, "price_return_3m": 0.0316, "price_return_6m": 0.0138, "price_return_9m": 0.1529, "price_return_12m": 0.3067, "price_return_12m_ex1m": 0.3333, "momentum_6m": 0.0138, "momentum_12m": 0.3067, "momentum_12_1": 0.3333, "distance_from_52w_high": -0.3318, "distance_from_52w_low": 0.3067, "relative_strength": 0.1335 }, "raw_ttm": { "revenue_ttm": 35511000, "gross_profit_ttm": 14763000, "ebit_ttm": -1467000, "ebitda_ttm": 7820000, "net_income_ttm": -3896000, "eps_diluted_ttm": -0.0099, "operating_cash_flow_ttm": 12667000, "capital_expenditure_ttm": -11839000, "fcf_ttm": 828000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 19000, "cash_and_equivalents": 4615000, "total_current_assets": 10646000, "total_current_liabilities": 11268000, "net_ppe": null, "total_assets": 46493000, "total_debt": 71000, "total_equity": 35696000, "net_working_capital": -5166000, "book_value_per_share": 0.0908, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0908 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 28, "rank_ps": 38, "rank_pcf": 12, "rank_ev_ebitda": 22, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 65, "rank_dividend_yield": 100, "rank_shareholder_yield": 80, "rank_total_yield": 83, "rank_roe": 79, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 55, "rank_fcf_margin": 65, "rank_piotroski": 11, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 26 }, "composites": { "value_composite": 12, "quality_composite": 34, "momentum_composite": 17, "growth_composite": 21, "yield_composite": 95, "svqf_composite": 75, "vc1_composite": 11, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.7621, "os_score": 0.94, "value_percentile": 0.88, "quality_percentile": 0.66, "momentum_percentile": 0.83, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 17, "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": 9410, "ticker_id": 31378, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:32.060419+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.35, "market_cap": 2890620730.2, "market_cap_usd": 2890620730.2, "enterprise_value": 2886076730.2, "shares_outstanding": 393281732, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 80.97884161, "ptbv_ratio": 80.97884161, "ps_ratio": 81.40071331, "pcf_ratio": 228.20089447, "pfcf_ratio": 3491.08783841, "ev_ebitda": 369.06352049, "ev_ebit": -1967.33246776, "ev_sales": 81.27275296, "ev_fcf": 3485.5999157, "earnings_yield": null, "fcf_yield": 0.00028689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41573034, "operating_margin": -0.04131114, "net_margin": -0.10971248, "ebitda_margin": 0.22021345, "fcf_margin": 0.02331672, "roe": -0.10914388, "roa": -0.08379756, "roic": -0.03531876, "roc_greenblatt": null, "asset_turnover": 0.7637924, "cash_conversion": -0.21252567, "accruals_ratio": -0.35624718, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.58107417, "debt_to_assets": 0.00152711, "interest_coverage": -77.21052632, "current_ratio": 0.94479943, "quick_ratio": 0.94479943, "net_debt": -4544000, "revenue_growth_1y": 0.16666667, "revenue_growth_3y_cagr": -0.17523321, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.09179727, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.332686, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02, "price_return_3m": 0.03157895, "price_return_6m": 0.0137931, "price_return_9m": 0.15294118, "price_return_12m": 0.30666667, "price_return_12m_ex1m": 0.33333333, "distance_from_52w_high": -0.33181818, "distance_from_52w_low": 0.30666667, "relative_strength": 0.13352608, "local_beta": 0.1489, "volatility_252d": 0.675971, "volatility_60d": 1.188261, "max_drawdown_12m": -0.43181818, "revenue_ttm": 35511000, "gross_profit_ttm": 14763000, "ebit_ttm": -1467000, "ebitda_ttm": 7820000, "net_income_ttm": -3896000, "eps_diluted_ttm": -0.00990638, "operating_cash_flow_ttm": 12667000, "capital_expenditure_ttm": -11839000, "fcf_ttm": 828000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 19000, "cash_and_equivalents": 4615000, "total_current_assets": 10646000, "total_current_liabilities": 11268000, "net_ppe": null, "total_assets": 46493000, "total_debt": 71000, "total_equity": 35696000, "net_working_capital": -5166000, "book_value_per_share": 0.09076445, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.09076445, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 28, "rank_ps": 38, "rank_pcf": 12, "rank_ev_ebitda": 22, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 65, "rank_dividend_yield": 100, "rank_shareholder_yield": 80, "rank_total_yield": 83, "rank_roe": 79, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 55, "rank_fcf_margin": 65, "rank_piotroski": 11, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 26, "value_composite": 12, "quality_composite": 34, "momentum_composite": 17, "growth_composite": 21, "yield_composite": 95, "svqf_composite": 75, "vc1_composite": 11, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 17, "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": 7.35, "os": 0.94, "value": 0.88, "quality": 0.66, "momentum": 0.83, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1091, "momentum_12_1": 0.3333, "complete_fields": { "id": 9410, "ticker_id": 31378, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:32.060419+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.35, "market_cap": 2890620730.2, "market_cap_usd": 2890620730.2, "enterprise_value": 2886076730.2, "shares_outstanding": 393281732, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 80.97884161, "ptbv_ratio": 80.97884161, "ps_ratio": 81.40071331, "pcf_ratio": 228.20089447, "pfcf_ratio": 3491.08783841, "ev_ebitda": 369.06352049, "ev_ebit": -1967.33246776, "ev_sales": 81.27275296, "ev_fcf": 3485.5999157, "earnings_yield": null, "fcf_yield": 0.00028689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41573034, "operating_margin": -0.04131114, "net_margin": -0.10971248, "ebitda_margin": 0.22021345, "fcf_margin": 0.02331672, "roe": -0.10914388, "roa": -0.08379756, "roic": -0.03531876, "roc_greenblatt": null, "asset_turnover": 0.7637924, "cash_conversion": -0.21252567, "accruals_ratio": -0.35624718, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.58107417, "debt_to_assets": 0.00152711, "interest_coverage": -77.21052632, "current_ratio": 0.94479943, "quick_ratio": 0.94479943, "net_debt": -4544000, "revenue_growth_1y": 0.16666667, "revenue_growth_3y_cagr": -0.17523321, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.09179727, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.332686, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02, "price_return_3m": 0.03157895, "price_return_6m": 0.0137931, "price_return_9m": 0.15294118, "price_return_12m": 0.30666667, "price_return_12m_ex1m": 0.33333333, "distance_from_52w_high": -0.33181818, "distance_from_52w_low": 0.30666667, "relative_strength": 0.13352608, "local_beta": 0.1489, "volatility_252d": 0.675971, "volatility_60d": 1.188261, "max_drawdown_12m": -0.43181818, "revenue_ttm": 35511000, "gross_profit_ttm": 14763000, "ebit_ttm": -1467000, "ebitda_ttm": 7820000, "net_income_ttm": -3896000, "eps_diluted_ttm": -0.00990638, "operating_cash_flow_ttm": 12667000, "capital_expenditure_ttm": -11839000, "fcf_ttm": 828000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 19000, "cash_and_equivalents": 4615000, "total_current_assets": 10646000, "total_current_liabilities": 11268000, "net_ppe": null, "total_assets": 46493000, "total_debt": 71000, "total_equity": 35696000, "net_working_capital": -5166000, "book_value_per_share": 0.09076445, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.09076445, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 28, "rank_ps": 38, "rank_pcf": 12, "rank_ev_ebitda": 22, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 65, "rank_dividend_yield": 100, "rank_shareholder_yield": 80, "rank_total_yield": 83, "rank_roe": 79, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 55, "rank_fcf_margin": 65, "rank_piotroski": 11, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 26, "value_composite": 12, "quality_composite": 34, "momentum_composite": 17, "growth_composite": 21, "yield_composite": 95, "svqf_composite": 75, "vc1_composite": 11, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "income_statement": { "revenue": 35511000, "cost_of_revenue": 20748000, "gross_profit": 14763000, "ebit": -1467000, "ebitda": 7820000, "pretax_income": null, "tax_provision": null, "net_income": -3896000, "net_income_to_common": -3896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000, "total_current_assets": 10646000, "total_assets": 46493000, "short_term_debt": null, "long_term_debt": 0, "total_debt": 71000, "total_liabilities": null, "total_equity": 35696000, "shares_outstanding": 393281732, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12667000, "capital_expenditure": -11839000, "free_cash_flow": 828000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 398386, "ticker_id": 31378, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7820000", "netIncome": "-3896000", "grossProfit": "14763000", "totalRevenue": "35511000", "costOfRevenue": "20748000", "interestExpense": "19000", "operatingIncome": "-1467000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10661000" }, "balance": { "totalDebt": "71000", "totalAssets": "46493000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "10646000", "totalShareholderEquity": "35696000", "totalCurrentLiabilities": "11268000", "cashAndShortTermInvestments": "4615000" }, "cashflow": { "freeCashFlow": "828000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "12667000", "repurchaseOfStock": "0", "capitalExpenditures": "-11839000" } }, "revenue": 35511000, "cost_of_revenue": 20748000, "gross_profit": 14763000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1467000, "depreciation_amortisation": 10661000, "ebitda": 7820000, "interest_expense": 19000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3896000, "net_income_continuing_ops": null, "net_income_to_common": -3896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4615000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10646000, "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": 46493000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11268000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 71000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35696000, "shares_outstanding": 393281732, "operating_cash_flow": 12667000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11839000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7820000", "netIncome": "-3896000", "grossProfit": "14763000", "totalRevenue": "35511000", "costOfRevenue": "20748000", "interestExpense": "19000", "operatingIncome": "-1467000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10661000" }, "balance": { "totalDebt": "71000", "totalAssets": "46493000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "10646000", "totalShareholderEquity": "35696000", "totalCurrentLiabilities": "11268000", "cashAndShortTermInvestments": "4615000" }, "cashflow": { "freeCashFlow": "828000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "12667000", "repurchaseOfStock": "0", "capitalExpenditures": "-11839000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "income_statement": { "revenue": 30438000, "cost_of_revenue": 32335000, "gross_profit": -1897000, "ebit": -19321000, "ebitda": -5559000, "pretax_income": null, "tax_provision": null, "net_income": -20522000, "net_income_to_common": -20522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3088000, "total_current_assets": 11039000, "total_assets": 53858000, "short_term_debt": null, "long_term_debt": 218000, "total_debt": 382000, "total_liabilities": null, "total_equity": 39304000, "shares_outstanding": 393281732, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6290000, "capital_expenditure": -19337000, "free_cash_flow": -13047000, "dividends_paid": null, "share_repurchases": -69000, "shares_issued": 12298000, "net_debt_issued": null }, "complete_fields": { "id": 398389, "ticker_id": 31378, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5559000", "netIncome": "-20522000", "grossProfit": "-1897000", "totalRevenue": "30438000", "costOfRevenue": "32335000", "interestExpense": "27000", "operatingIncome": "-19321000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14415000" }, "balance": { "totalDebt": "382000", "totalAssets": "53858000", "longTermDebt": "218000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "11039000", "totalShareholderEquity": "39304000", "totalCurrentLiabilities": "14605000", "cashAndShortTermInvestments": "3088000" }, "cashflow": { "freeCashFlow": "-13047000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "12298000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6290000", "repurchaseOfStock": "-69000", "capitalExpenditures": "-19337000" } }, "revenue": 30438000, "cost_of_revenue": 32335000, "gross_profit": -1897000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19321000, "depreciation_amortisation": 14415000, "ebitda": -5559000, "interest_expense": 27000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -20522000, "net_income_continuing_ops": null, "net_income_to_common": -20522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3088000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11039000, "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": 53858000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14605000, "long_term_debt": 218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39304000, "shares_outstanding": 393281732, "operating_cash_flow": 6290000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -69000, "shares_issued": 12298000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -13047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5559000", "netIncome": "-20522000", "grossProfit": "-1897000", "totalRevenue": "30438000", "costOfRevenue": "32335000", "interestExpense": "27000", "operatingIncome": "-19321000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14415000" }, "balance": { "totalDebt": "382000", "totalAssets": "53858000", "longTermDebt": "218000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "11039000", "totalShareholderEquity": "39304000", "totalCurrentLiabilities": "14605000", "cashAndShortTermInvestments": "3088000" }, "cashflow": { "freeCashFlow": "-13047000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "12298000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6290000", "repurchaseOfStock": "-69000", "capitalExpenditures": "-19337000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "income_statement": { "revenue": 44663000, "cost_of_revenue": 67186000, "gross_profit": -22523000, "ebit": -49027000, "ebitda": -47535000, "pretax_income": null, "tax_provision": null, "net_income": -62537000, "net_income_to_common": -62537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2500000, "total_current_assets": 16166000, "total_assets": 69098000, "short_term_debt": null, "long_term_debt": 146000, "total_debt": 378000, "total_liabilities": null, "total_equity": 48456000, "shares_outstanding": 200976709, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10879000, "capital_expenditure": -32079000, "free_cash_flow": -21200000, "dividends_paid": null, "share_repurchases": -1031000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 398390, "ticker_id": 31378, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-47535000", "netIncome": "-62537000", "grossProfit": "-22523000", "totalRevenue": "44663000", "costOfRevenue": "67186000", "interestExpense": "40000", "operatingIncome": "-49027000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15919000" }, "balance": { "totalDebt": "378000", "totalAssets": "69098000", "longTermDebt": "146000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "200976709", "totalCurrentAssets": "16166000", "totalShareholderEquity": "48456000", "totalCurrentLiabilities": "20459000", "cashAndShortTermInvestments": "2500000" }, "cashflow": { "freeCashFlow": "-21200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "10879000", "repurchaseOfStock": "-1031000", "capitalExpenditures": "-32079000" } }, "revenue": 44663000, "cost_of_revenue": 67186000, "gross_profit": -22523000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49027000, "depreciation_amortisation": 15919000, "ebitda": -47535000, "interest_expense": 40000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -62537000, "net_income_continuing_ops": null, "net_income_to_common": -62537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16166000, "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": 69098000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20459000, "long_term_debt": 146000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 48456000, "shares_outstanding": 200976709, "operating_cash_flow": 10879000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1031000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-47535000", "netIncome": "-62537000", "grossProfit": "-22523000", "totalRevenue": "44663000", "costOfRevenue": "67186000", "interestExpense": "40000", "operatingIncome": "-49027000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15919000" }, "balance": { "totalDebt": "378000", "totalAssets": "69098000", "longTermDebt": "146000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "200976709", "totalCurrentAssets": "16166000", "totalShareholderEquity": "48456000", "totalCurrentLiabilities": "20459000", "cashAndShortTermInvestments": "2500000" }, "cashflow": { "freeCashFlow": "-21200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "10879000", "repurchaseOfStock": "-1031000", "capitalExpenditures": "-32079000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "income_statement": { "revenue": 63295000, "cost_of_revenue": 20687000, "gross_profit": 42608000, "ebit": 17554000, "ebitda": 26495000, "pretax_income": null, "tax_provision": null, "net_income": 11545000, "net_income_to_common": 11545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26496000, "total_current_assets": 51878000, "total_assets": 133804000, "short_term_debt": null, "long_term_debt": 97000, "total_debt": 367000, "total_liabilities": null, "total_equity": 111634000, "shares_outstanding": 203848987, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19268000, "capital_expenditure": -41119000, "free_cash_flow": -21851000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 28000, "net_debt_issued": null }, "complete_fields": { "id": 398391, "ticker_id": 31378, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26495000", "netIncome": "11545000", "grossProfit": "42608000", "totalRevenue": "63295000", "costOfRevenue": "20687000", "interestExpense": "41000", "operatingIncome": "17554000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10524000" }, "balance": { "totalDebt": "367000", "totalAssets": "133804000", "longTermDebt": "97000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "203848987", "totalCurrentAssets": "51878000", "totalShareholderEquity": "111634000", "totalCurrentLiabilities": "20316000", "cashAndShortTermInvestments": "26496000" }, "cashflow": { "freeCashFlow": "-21851000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "28000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "19268000", "repurchaseOfStock": "0", "capitalExpenditures": "-41119000" } }, "revenue": 63295000, "cost_of_revenue": 20687000, "gross_profit": 42608000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17554000, "depreciation_amortisation": 10524000, "ebitda": 26495000, "interest_expense": 41000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11545000, "net_income_continuing_ops": null, "net_income_to_common": 11545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26496000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 51878000, "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": 133804000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20316000, "long_term_debt": 97000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 111634000, "shares_outstanding": 203848987, "operating_cash_flow": 19268000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41119000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 28000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26495000", "netIncome": "11545000", "grossProfit": "42608000", "totalRevenue": "63295000", "costOfRevenue": "20687000", "interestExpense": "41000", "operatingIncome": "17554000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10524000" }, "balance": { "totalDebt": "367000", "totalAssets": "133804000", "longTermDebt": "97000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "203848987", "totalCurrentAssets": "51878000", "totalShareholderEquity": "111634000", "totalCurrentLiabilities": "20316000", "cashAndShortTermInvestments": "26496000" }, "cashflow": { "freeCashFlow": "-21851000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "28000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "19268000", "repurchaseOfStock": "0", "capitalExpenditures": "-41119000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+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": 0, "long_term_debt": null, "total_debt": 0, "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": -13000 }, "complete_fields": { "id": 398392, "ticker_id": 31378, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+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": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-13000", "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": 0, "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": 0, "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": -13000, "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": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-13000", "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": "2026-06-07T13:24:06.439391+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": 4615000, "total_current_assets": 10646000, "total_assets": 46493000, "short_term_debt": 71000, "long_term_debt": 0, "total_debt": 71000, "total_liabilities": null, "total_equity": 35696000, "shares_outstanding": 393281732, "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": 398385, "ticker_id": 31378, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "71000", "totalAssets": "46493000", "longTermDebt": "0", "shortTermDebt": "71000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "10646000", "totalShareholderEquity": "35696000", "totalCurrentLiabilities": "11268000", "cashAndShortTermInvestments": "4615000" } }, "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": 4615000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10646000, "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": 46493000, "short_term_debt": 71000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11268000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 71000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35696000, "shares_outstanding": 393281732, "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": "71000", "totalAssets": "46493000", "longTermDebt": "0", "shortTermDebt": "71000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "10646000", "totalShareholderEquity": "35696000", "totalCurrentLiabilities": "11268000", "cashAndShortTermInvestments": "4615000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+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": 4620000, "total_current_assets": 8549000, "total_assets": 50111000, "short_term_debt": 90000, "long_term_debt": 24000, "total_debt": 114000, "total_liabilities": null, "total_equity": 42177000, "shares_outstanding": 393281732, "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": 398387, "ticker_id": 31378, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "114000", "totalAssets": "50111000", "longTermDebt": "24000", "shortTermDebt": "90000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "8549000", "totalShareholderEquity": "42177000", "totalCurrentLiabilities": "8135000", "cashAndShortTermInvestments": "4620000" } }, "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": 4620000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8549000, "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": 50111000, "short_term_debt": 90000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8135000, "long_term_debt": 24000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42177000, "shares_outstanding": 393281732, "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": "114000", "totalAssets": "50111000", "longTermDebt": "24000", "shortTermDebt": "90000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "8549000", "totalShareholderEquity": "42177000", "totalCurrentLiabilities": "8135000", "cashAndShortTermInvestments": "4620000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+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": 3088000, "total_current_assets": 11039000, "total_assets": 53858000, "short_term_debt": 164000, "long_term_debt": 218000, "total_debt": 382000, "total_liabilities": null, "total_equity": 39304000, "shares_outstanding": 393281732, "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": 398388, "ticker_id": 31378, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:06.439391+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "382000", "totalAssets": "53858000", "longTermDebt": "218000", "shortTermDebt": "164000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "11039000", "totalShareholderEquity": "39304000", "totalCurrentLiabilities": "14605000", "cashAndShortTermInvestments": "3088000" } }, "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": 3088000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11039000, "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": 53858000, "short_term_debt": 164000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14605000, "long_term_debt": 218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39304000, "shares_outstanding": 393281732, "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": "382000", "totalAssets": "53858000", "longTermDebt": "218000", "shortTermDebt": "164000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "393281732", "totalCurrentAssets": "11039000", "totalShareholderEquity": "39304000", "totalCurrentLiabilities": "14605000", "cashAndShortTermInvestments": "3088000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }