{ "ticker": { "uuid": "25a9b3b8-c0ee-4b94-badd-89cdea26b5a0", "symbol": "LBG", "name": "LBG Media plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Publishing", "page_url": "https://sharemaestro.com/factors/ticker/25a9b3b8-c0ee-4b94-badd-89cdea26b5a0/", "api_url": "https://sharemaestro.com/factors/api/tickers/25a9b3b8-c0ee-4b94-badd-89cdea26b5a0/" }, "ticker_metadata": { "id": 29680, "uuid": "25a9b3b8-c0ee-4b94-badd-89cdea26b5a0", "symbol": "LBG", "name": "LBG Media plc", "asset_type": "equity", "market_cap": 76105032, "stock_exchange_id": 19, "industry": "Publishing", "sector": "Communication Services", "description": "LBG Media plc operates an online media publisher in the United Kingdom, Ireland, Australia, the United States, and internationally. The company produces content marketing, direct display, newsletters, podcasts and social consultancy, social video, web advertising, affiliate, licensing, merchandise and ticket sales. It also offers its products through various brands, such as UNILAD, UNILAD TECH, BETCHES, LAD BIBLE, SPORT BIBLE, GAMING BIBLE, Furry Tails, UNILAD SOUND, lessons learned in life, ODDS BIBLE, LAD BIBLE AUSTRALIA, FOOD BIBLE, LAD BIBLE IRELAND, UNILAD ADVENTURE, Tyla. LBG Media plc was founded in 2012 and is based in Manchester, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "25a9b3b8-c0ee-4b94-badd-89cdea26b5a0", "symbol": "LBG", "name": "LBG Media plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Publishing", "page_url": "https://sharemaestro.com/factors/ticker/25a9b3b8-c0ee-4b94-badd-89cdea26b5a0/", "api_url": "https://sharemaestro.com/factors/api/tickers/25a9b3b8-c0ee-4b94-badd-89cdea26b5a0/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.87, "value": 0.92, "quality": 0.94, "momentum": 0.02, "coverage": 0.909, "confidence": 0.683, "delta": null }, "headline_factors": { "price": 35.9, "market_cap": 7505963084.16, "pe_ratio": 706.7762, "earnings_yield": 0.0014, "ebitda_to_ev": 0.0027, "shareholder_yield": 0.0005, "roe": 0.1317, "piotroski_f_score": 6, "momentum_12_1": -0.5652, "volatility_252d": 0.4096 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:34.583447+00:00", "batch_id": "" }, "size": { "price_close": 35.9, "market_cap": 7505963084.1595, "market_cap_usd": 7505963084.1595, "enterprise_value": 7477301084.1595, "shares_outstanding": 209079740, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 706.7762, "pb_ratio": 93.0545, "ptbv_ratio": 93.0545, "ps_ratio": 81.3875, "pcf_ratio": 489.2428, "pfcf_ratio": 518.7976, "ev_ebitda": 373.5475, "ev_ebit": 400.4767, "ev_sales": 81.0767, "ev_fcf": 516.8165, "earnings_yield": 0.0014, "fcf_yield": 0.0019, "price_to_sales": 81.3875, "price_to_book": 93.0545, "price_to_cashflow": 489.2428, "ebitda_to_ev": 0.0027, "sales_yield": 0.0123 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0005, "shareholder_yield": 0.0005, "debt_paydown_yield": null, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.8883, "operating_margin": 0.2025, "net_margin": 0.1152, "ebitda_margin": 0.217, "fcf_margin": 0.1569, "roe": 0.1317, "roa": 0.1043, "roic": 0.2693, "roc_greenblatt": null, "asset_turnover": 0.9056, "cash_conversion": 1.3623, "accruals_ratio": -0.0464, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2343, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8044, "external_financing": 0.0394 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.4319, "debt_to_assets": 0.0214, "interest_coverage": 15.6899, "current_ratio": 3.2697, "quick_ratio": 3.2697, "net_debt": -28662000, "local_beta": 0.6907, "volatility_252d": 0.4096, "volatility_60d": 0.9882, "max_drawdown_12m": -0.6625, "risk_adjusted_momentum": -1.38 }, "growth": { "revenue_growth_1y": 0.3661, "revenue_growth_3y_cagr": 0.1916, "revenue_growth_5y_cagr": null, "eps_growth_1y": 5.2996, "eps_growth_3y_cagr": 0.2662, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.7807, "book_value_growth_1y": 0.2235, "revenue_growth": 0.3661, "earnings_growth": 5.2996 }, "momentum": { "price_return_1m": -0.0724, "price_return_3m": -0.4468, "price_return_6m": -0.6072, "price_return_9m": -0.6327, "price_return_12m": -0.5966, "price_return_12m_ex1m": -0.5652, "momentum_6m": -0.6072, "momentum_12m": -0.5966, "momentum_12_1": -0.5652, "distance_from_52w_high": -0.6548, "distance_from_52w_low": 0.0228, "relative_strength": -0.7698 }, "raw_ttm": { "revenue_ttm": 92225000, "gross_profit_ttm": 81924000, "ebit_ttm": 18671000, "ebitda_ttm": 20017000, "net_income_ttm": 10620000, "eps_diluted_ttm": 0.0508, "operating_cash_flow_ttm": 15342000, "capital_expenditure_ttm": -874000, "fcf_ttm": 14468000, "dividends_paid_ttm": null, "share_repurchases_ttm": -4013000, "shares_issued_ttm": 0, "interest_expense_ttm": 1190000, "cash_and_equivalents": 30837000, "total_current_assets": 59439000, "total_current_liabilities": 18179000, "net_ppe": null, "total_assets": 101840000, "total_debt": 2175000, "total_equity": 80662000, "net_working_capital": 11646000, "book_value_per_share": 0.3858, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.3858 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 18, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 38, "rank_pcf": 30, "rank_ev_ebitda": 23, "rank_ev_ebit": 34, "rank_earnings_yield": 17, "rank_fcf_yield": 15, "rank_dividend_yield": 79, "rank_shareholder_yield": 32, "rank_total_yield": 42, "rank_roe": 28, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 6, "rank_fcf_margin": 24, "rank_piotroski": 34, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 97 }, "composites": { "value_composite": 8, "quality_composite": 6, "momentum_composite": 98, "growth_composite": 2, "yield_composite": 66, "svqf_composite": 9, "vc1_composite": 10, "vc2_composite": 10, "vc3_composite": 11, "trending_value_composite": 97, "overall_composite": 13, "quality_value_composite": 0.9299, "os_score": 0.87, "value_percentile": 0.92, "quality_percentile": 0.94, "momentum_percentile": 0.02, "factor_coverage": 0.909, "signal_confidence": 0.683, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 97, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8856, "ticker_id": 29680, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:34.583447+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.9, "market_cap": 7505963084.1595, "market_cap_usd": 7505963084.1595, "enterprise_value": 7477301084.1595, "shares_outstanding": 209079740, "fx_rate_to_usd": null, "pe_ratio": 706.77618495, "pb_ratio": 93.05451246, "ptbv_ratio": 93.05451246, "ps_ratio": 81.38750972, "pcf_ratio": 489.24280303, "pfcf_ratio": 518.79755904, "ev_ebitda": 373.5475388, "ev_ebit": 400.47673312, "ev_sales": 81.07672631, "ev_fcf": 516.81649738, "earnings_yield": 0.00141488, "fcf_yield": 0.00193492, "dividend_yield": 0, "buyback_yield": 0.00053464, "shareholder_yield": 0.00053464, "debt_paydown_yield": null, "total_yield": 0.00053464, "gross_margin": 0.88830577, "operating_margin": 0.20245053, "net_margin": 0.11515316, "ebitda_margin": 0.21704527, "fcf_margin": 0.1568772, "roe": 0.13166051, "roa": 0.10428123, "roic": 0.26929327, "roc_greenblatt": null, "asset_turnover": 0.9055872, "cash_conversion": 1.36233522, "accruals_ratio": -0.04636685, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.4318829, "debt_to_assets": 0.02135703, "interest_coverage": 15.68991597, "current_ratio": 3.2696518, "quick_ratio": 3.2696518, "net_debt": -28662000, "revenue_growth_1y": 0.36609391, "revenue_growth_3y_cagr": 0.19164092, "revenue_growth_5y_cagr": null, "eps_growth_1y": 5.29957535, "eps_growth_3y_cagr": 0.26623194, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.78070344, "book_value_growth_1y": 0.22347845, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.234274, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07235139, "price_return_3m": -0.44684128, "price_return_6m": -0.60722099, "price_return_9m": -0.63273655, "price_return_12m": -0.59662919, "price_return_12m_ex1m": -0.56516853, "distance_from_52w_high": -0.65480767, "distance_from_52w_low": 0.02279214, "relative_strength": -0.76976977, "local_beta": 0.6907, "volatility_252d": 0.409551, "volatility_60d": 0.988246, "max_drawdown_12m": -0.66250002, "revenue_ttm": 92225000, "gross_profit_ttm": 81924000, "ebit_ttm": 18671000, "ebitda_ttm": 20017000, "net_income_ttm": 10620000, "eps_diluted_ttm": 0.05079402, "operating_cash_flow_ttm": 15342000, "capital_expenditure_ttm": -874000, "fcf_ttm": 14468000, "dividends_paid_ttm": null, "share_repurchases_ttm": -4013000, "shares_issued_ttm": 0, "interest_expense_ttm": 1190000, "cash_and_equivalents": 30837000, "total_current_assets": 59439000, "total_current_liabilities": 18179000, "net_ppe": null, "total_assets": 101840000, "total_debt": 2175000, "total_equity": 80662000, "net_working_capital": 11646000, "book_value_per_share": 0.38579539, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.38579539, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 18, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 38, "rank_pcf": 30, "rank_ev_ebitda": 23, "rank_ev_ebit": 34, "rank_earnings_yield": 17, "rank_fcf_yield": 15, "rank_dividend_yield": 79, "rank_shareholder_yield": 32, "rank_total_yield": 42, "rank_roe": 28, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 6, "rank_fcf_margin": 24, "rank_piotroski": 34, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 97, "value_composite": 8, "quality_composite": 6, "momentum_composite": 98, "growth_composite": 2, "yield_composite": 66, "svqf_composite": 9, "vc1_composite": 10, "vc2_composite": 10, "vc3_composite": 11, "trending_value_composite": 97, "overall_composite": 13, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.9, "os": 0.87, "value": 0.92, "quality": 0.94, "momentum": 0.02, "confidence": 0.683, "coverage": 0.909, "pe_ratio": 706.7762, "earnings_yield": 0.0014, "shareholder_yield": 0.0005, "roe": 0.1317, "momentum_12_1": -0.5652, "complete_fields": { "id": 8856, "ticker_id": 29680, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:34.583447+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.9, "market_cap": 7505963084.1595, "market_cap_usd": 7505963084.1595, "enterprise_value": 7477301084.1595, "shares_outstanding": 209079740, "fx_rate_to_usd": null, "pe_ratio": 706.77618495, "pb_ratio": 93.05451246, "ptbv_ratio": 93.05451246, "ps_ratio": 81.38750972, "pcf_ratio": 489.24280303, "pfcf_ratio": 518.79755904, "ev_ebitda": 373.5475388, "ev_ebit": 400.47673312, "ev_sales": 81.07672631, "ev_fcf": 516.81649738, "earnings_yield": 0.00141488, "fcf_yield": 0.00193492, "dividend_yield": 0, "buyback_yield": 0.00053464, "shareholder_yield": 0.00053464, "debt_paydown_yield": null, "total_yield": 0.00053464, "gross_margin": 0.88830577, "operating_margin": 0.20245053, "net_margin": 0.11515316, "ebitda_margin": 0.21704527, "fcf_margin": 0.1568772, "roe": 0.13166051, "roa": 0.10428123, "roic": 0.26929327, "roc_greenblatt": null, "asset_turnover": 0.9055872, "cash_conversion": 1.36233522, "accruals_ratio": -0.04636685, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.4318829, "debt_to_assets": 0.02135703, "interest_coverage": 15.68991597, "current_ratio": 3.2696518, "quick_ratio": 3.2696518, "net_debt": -28662000, "revenue_growth_1y": 0.36609391, "revenue_growth_3y_cagr": 0.19164092, "revenue_growth_5y_cagr": null, "eps_growth_1y": 5.29957535, "eps_growth_3y_cagr": 0.26623194, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.78070344, "book_value_growth_1y": 0.22347845, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.234274, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07235139, "price_return_3m": -0.44684128, "price_return_6m": -0.60722099, "price_return_9m": -0.63273655, "price_return_12m": -0.59662919, "price_return_12m_ex1m": -0.56516853, "distance_from_52w_high": -0.65480767, "distance_from_52w_low": 0.02279214, "relative_strength": -0.76976977, "local_beta": 0.6907, "volatility_252d": 0.409551, "volatility_60d": 0.988246, "max_drawdown_12m": -0.66250002, "revenue_ttm": 92225000, "gross_profit_ttm": 81924000, "ebit_ttm": 18671000, "ebitda_ttm": 20017000, "net_income_ttm": 10620000, "eps_diluted_ttm": 0.05079402, "operating_cash_flow_ttm": 15342000, "capital_expenditure_ttm": -874000, "fcf_ttm": 14468000, "dividends_paid_ttm": null, "share_repurchases_ttm": -4013000, "shares_issued_ttm": 0, "interest_expense_ttm": 1190000, "cash_and_equivalents": 30837000, "total_current_assets": 59439000, "total_current_liabilities": 18179000, "net_ppe": null, "total_assets": 101840000, "total_debt": 2175000, "total_equity": 80662000, "net_working_capital": 11646000, "book_value_per_share": 0.38579539, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.38579539, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 18, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 38, "rank_pcf": 30, "rank_ev_ebitda": 23, "rank_ev_ebit": 34, "rank_earnings_yield": 17, "rank_fcf_yield": 15, "rank_dividend_yield": 79, "rank_shareholder_yield": 32, "rank_total_yield": 42, "rank_roe": 28, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 6, "rank_fcf_margin": 24, "rank_piotroski": 34, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 97, "value_composite": 8, "quality_composite": 6, "momentum_composite": 98, "growth_composite": 2, "yield_composite": 66, "svqf_composite": 9, "vc1_composite": 10, "vc2_composite": 10, "vc3_composite": 11, "trending_value_composite": 97, "overall_composite": 13, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "income_statement": { "revenue": 92225000, "cost_of_revenue": 10301000, "gross_profit": 81924000, "ebit": 18671000, "ebitda": 20017000, "pretax_income": null, "tax_provision": null, "net_income": 10620000, "net_income_to_common": 10620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30837000, "total_current_assets": 59439000, "total_assets": 101840000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2175000, "total_liabilities": null, "total_equity": 80662000, "shares_outstanding": 209079740, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15342000, "capital_expenditure": -874000, "free_cash_flow": 14468000, "dividends_paid": null, "share_repurchases": -4013000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 395473, "ticker_id": 29680, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20017000", "netIncome": "10620000", "grossProfit": "81924000", "totalRevenue": "92225000", "costOfRevenue": "10301000", "interestExpense": "1190000", "operatingIncome": "18671000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4803000" }, "balance": { "totalDebt": "2175000", "totalAssets": "101840000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "209079740", "totalCurrentAssets": "59439000", "totalShareholderEquity": "80662000", "totalCurrentLiabilities": "18179000", "cashAndShortTermInvestments": "30837000" }, "cashflow": { "freeCashFlow": "14468000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "15342000", "repurchaseOfStock": "-4013000", "capitalExpenditures": "-874000" } }, "revenue": 92225000, "cost_of_revenue": 10301000, "gross_profit": 81924000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18671000, "depreciation_amortisation": 4803000, "ebitda": 20017000, "interest_expense": 1190000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10620000, "net_income_continuing_ops": null, "net_income_to_common": 10620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30837000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 59439000, "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": 101840000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18179000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 80662000, "shares_outstanding": 209079740, "operating_cash_flow": 15342000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -4013000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20017000", "netIncome": "10620000", "grossProfit": "81924000", "totalRevenue": "92225000", "costOfRevenue": "10301000", "interestExpense": "1190000", "operatingIncome": "18671000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4803000" }, "balance": { "totalDebt": "2175000", "totalAssets": "101840000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "209079740", "totalCurrentAssets": "59439000", "totalShareholderEquity": "80662000", "totalCurrentLiabilities": "18179000", "cashAndShortTermInvestments": "30837000" }, "cashflow": { "freeCashFlow": "14468000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "15342000", "repurchaseOfStock": "-4013000", "capitalExpenditures": "-874000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "income_statement": { "revenue": 67510000, "cost_of_revenue": 5285000, "gross_profit": 62225000, "ebit": 9948000, "ebitda": 9959000, "pretax_income": null, "tax_provision": null, "net_income": 1666000, "net_income_to_common": 1666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15800000, "total_current_assets": 44654000, "total_assets": 91330000, "short_term_debt": null, "long_term_debt": null, "total_debt": 5482000, "total_liabilities": null, "total_equity": 65153000, "shares_outstanding": 206620642, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7202000, "capital_expenditure": -1999000, "free_cash_flow": 5203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": null }, "complete_fields": { "id": 395476, "ticker_id": 29680, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9959000", "netIncome": "1666000", "grossProfit": "62225000", "totalRevenue": "67510000", "costOfRevenue": "5285000", "interestExpense": "565000", "operatingIncome": "9948000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3457000" }, "balance": { "totalDebt": "5482000", "totalAssets": "91330000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "206620642", "totalCurrentAssets": "44654000", "totalShareholderEquity": "65153000", "totalCurrentLiabilities": "15677000", "cashAndShortTermInvestments": "15800000" }, "cashflow": { "freeCashFlow": "5203000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7202000", "repurchaseOfStock": null, "capitalExpenditures": "-1999000" } }, "revenue": 67510000, "cost_of_revenue": 5285000, "gross_profit": 62225000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9948000, "depreciation_amortisation": 3457000, "ebitda": 9959000, "interest_expense": 565000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1666000, "net_income_continuing_ops": null, "net_income_to_common": 1666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44654000, "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": 91330000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15677000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 65153000, "shares_outstanding": 206620642, "operating_cash_flow": 7202000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9959000", "netIncome": "1666000", "grossProfit": "62225000", "totalRevenue": "67510000", "costOfRevenue": "5285000", "interestExpense": "565000", "operatingIncome": "9948000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3457000" }, "balance": { "totalDebt": "5482000", "totalAssets": "91330000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "206620642", "totalCurrentAssets": "44654000", "totalShareholderEquity": "65153000", "totalCurrentLiabilities": "15677000", "cashAndShortTermInvestments": "15800000" }, "cashflow": { "freeCashFlow": "5203000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7202000", "repurchaseOfStock": null, "capitalExpenditures": "-1999000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "income_statement": { "revenue": 62809000, "cost_of_revenue": 4646000, "gross_profit": 58163000, "ebit": 10591000, "ebitda": 9921000, "pretax_income": null, "tax_provision": null, "net_income": 5347000, "net_income_to_common": 5347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29268000, "total_current_assets": 50016000, "total_assets": 70333000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3242000, "total_liabilities": null, "total_equity": 61226000, "shares_outstanding": 205714289, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1398000, "capital_expenditure": -2219000, "free_cash_flow": -3617000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 395477, "ticker_id": 29680, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9921000", "netIncome": "5347000", "grossProfit": "58163000", "totalRevenue": "62809000", "costOfRevenue": "4646000", "interestExpense": "161000", "operatingIncome": "10591000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2437000" }, "balance": { "totalDebt": "3242000", "totalAssets": "70333000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "205714289", "totalCurrentAssets": "50016000", "totalShareholderEquity": "61226000", "totalCurrentLiabilities": "6213000", "cashAndShortTermInvestments": "29268000" }, "cashflow": { "freeCashFlow": "-3617000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-1398000", "repurchaseOfStock": null, "capitalExpenditures": "-2219000" } }, "revenue": 62809000, "cost_of_revenue": 4646000, "gross_profit": 58163000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10591000, "depreciation_amortisation": 2437000, "ebitda": 9921000, "interest_expense": 161000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5347000, "net_income_continuing_ops": null, "net_income_to_common": 5347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29268000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 50016000, "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": 70333000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6213000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3242000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 61226000, "shares_outstanding": 205714289, "operating_cash_flow": -1398000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2219000, "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": -3617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9921000", "netIncome": "5347000", "grossProfit": "58163000", "totalRevenue": "62809000", "costOfRevenue": "4646000", "interestExpense": "161000", "operatingIncome": "10591000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2437000" }, "balance": { "totalDebt": "3242000", "totalAssets": "70333000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "205714289", "totalCurrentAssets": "50016000", "totalShareholderEquity": "61226000", "totalCurrentLiabilities": "6213000", "cashAndShortTermInvestments": "29268000" }, "cashflow": { "freeCashFlow": "-3617000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-1398000", "repurchaseOfStock": null, "capitalExpenditures": "-2219000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "income_statement": { "revenue": 54502000, "cost_of_revenue": 3696000, "gross_profit": 50806000, "ebit": 13737000, "ebitda": 10513000, "pretax_income": null, "tax_provision": null, "net_income": 5231000, "net_income_to_common": 5231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34338000, "total_current_assets": 49491000, "total_assets": 68582000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 3759000, "total_liabilities": null, "total_equity": 52281000, "shares_outstanding": 205714289, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12326000, "capital_expenditure": -648000, "free_cash_flow": 11678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 30014000, "net_debt_issued": -13200000 }, "complete_fields": { "id": 395478, "ticker_id": 29680, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10513000", "netIncome": "5231000", "grossProfit": "50806000", "totalRevenue": "54502000", "costOfRevenue": "3696000", "interestExpense": "258000", "operatingIncome": "13737000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2125000" }, "balance": { "totalDebt": "3759000", "totalAssets": "68582000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "205714289", "totalCurrentAssets": "49491000", "totalShareholderEquity": "52281000", "totalCurrentLiabilities": "12524000", "cashAndShortTermInvestments": "34338000" }, "cashflow": { "freeCashFlow": "11678000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "30014000", "repaymentOfDebt": "-13200000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "12326000", "repurchaseOfStock": null, "capitalExpenditures": "-648000" } }, "revenue": 54502000, "cost_of_revenue": 3696000, "gross_profit": 50806000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13737000, "depreciation_amortisation": 2125000, "ebitda": 10513000, "interest_expense": 258000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5231000, "net_income_continuing_ops": null, "net_income_to_common": 5231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34338000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49491000, "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": 68582000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12524000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52281000, "shares_outstanding": 205714289, "operating_cash_flow": 12326000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 30014000, "net_debt_issued": -13200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10513000", "netIncome": "5231000", "grossProfit": "50806000", "totalRevenue": "54502000", "costOfRevenue": "3696000", "interestExpense": "258000", "operatingIncome": "13737000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2125000" }, "balance": { "totalDebt": "3759000", "totalAssets": "68582000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "205714289", "totalCurrentAssets": "49491000", "totalShareholderEquity": "52281000", "totalCurrentLiabilities": "12524000", "cashAndShortTermInvestments": "34338000" }, "cashflow": { "freeCashFlow": "11678000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "30014000", "repaymentOfDebt": "-13200000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "12326000", "repurchaseOfStock": null, "capitalExpenditures": "-648000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+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": 30837000, "total_current_assets": 59439000, "total_assets": 101840000, "short_term_debt": 1223000, "long_term_debt": 952000, "total_debt": 2175000, "total_liabilities": null, "total_equity": 80662000, "shares_outstanding": 209079740, "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": 395472, "ticker_id": 29680, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2175000", "totalAssets": "101840000", "longTermDebt": "952000", "shortTermDebt": "1223000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "209079740", "totalCurrentAssets": "59439000", "totalShareholderEquity": "80662000", "totalCurrentLiabilities": "18179000", "cashAndShortTermInvestments": "30837000" } }, "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": 30837000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 59439000, "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": 101840000, "short_term_debt": 1223000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18179000, "long_term_debt": 952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 80662000, "shares_outstanding": 209079740, "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": "2175000", "totalAssets": "101840000", "longTermDebt": "952000", "shortTermDebt": "1223000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "209079740", "totalCurrentAssets": "59439000", "totalShareholderEquity": "80662000", "totalCurrentLiabilities": "18179000", "cashAndShortTermInvestments": "30837000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+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": 32924000, "total_current_assets": 57239000, "total_assets": 100603000, "short_term_debt": 1485000, "long_term_debt": 1320000, "total_debt": 2805000, "total_liabilities": null, "total_equity": 77807000, "shares_outstanding": 209079740, "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": 395474, "ticker_id": 29680, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2805000", "totalAssets": "100603000", "longTermDebt": "1320000", "shortTermDebt": "1485000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "209079740", "totalCurrentAssets": "57239000", "totalShareholderEquity": "77807000", "totalCurrentLiabilities": "20559000", "cashAndShortTermInvestments": "32924000" } }, "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": 32924000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57239000, "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": 100603000, "short_term_debt": 1485000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20559000, "long_term_debt": 1320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 77807000, "shares_outstanding": 209079740, "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": "2805000", "totalAssets": "100603000", "longTermDebt": "1320000", "shortTermDebt": "1485000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "209079740", "totalCurrentAssets": "57239000", "totalShareholderEquity": "77807000", "totalCurrentLiabilities": "20559000", "cashAndShortTermInvestments": "32924000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "income_statement": { "revenue": 22670000, "cost_of_revenue": 2165000, "gross_profit": 20505000, "ebit": 5908000, "ebitda": 6711000, "pretax_income": null, "tax_provision": null, "net_income": 4139000, "net_income_to_common": 4139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27174000, "total_current_assets": 53178000, "total_assets": 97143000, "short_term_debt": 2485000, "long_term_debt": 1757000, "total_debt": 4242000, "total_liabilities": null, "total_equity": 73159000, "shares_outstanding": 209079740, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4779000, "capital_expenditure": -346000, "free_cash_flow": 4433000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000, "net_debt_issued": null }, "complete_fields": { "id": 395475, "ticker_id": 29680, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:34.195659+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6711000", "netIncome": "4139000", "grossProfit": "20505000", "totalRevenue": "22670000", "costOfRevenue": "2165000", "interestExpense": "405000", "operatingIncome": "5908000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1229000" }, "balance": { "totalDebt": "4242000", "totalAssets": "97143000", "longTermDebt": "1757000", "shortTermDebt": "2485000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "209079740", "totalCurrentAssets": "53178000", "totalShareholderEquity": "73159000", "totalCurrentLiabilities": "17970000", "cashAndShortTermInvestments": "27174000" }, "cashflow": { "freeCashFlow": "4433000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "4779000", "repurchaseOfStock": null, "capitalExpenditures": "-346000" } }, "revenue": 22670000, "cost_of_revenue": 2165000, "gross_profit": 20505000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5908000, "depreciation_amortisation": 1229000, "ebitda": 6711000, "interest_expense": 405000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4139000, "net_income_continuing_ops": null, "net_income_to_common": 4139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27174000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53178000, "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": 97143000, "short_term_debt": 2485000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17970000, "long_term_debt": 1757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4242000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 73159000, "shares_outstanding": 209079740, "operating_cash_flow": 4779000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4433000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6711000", "netIncome": "4139000", "grossProfit": "20505000", "totalRevenue": "22670000", "costOfRevenue": "2165000", "interestExpense": "405000", "operatingIncome": "5908000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1229000" }, "balance": { "totalDebt": "4242000", "totalAssets": "97143000", "longTermDebt": "1757000", "shortTermDebt": "2485000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "209079740", "totalCurrentAssets": "53178000", "totalShareholderEquity": "73159000", "totalCurrentLiabilities": "17970000", "cashAndShortTermInvestments": "27174000" }, "cashflow": { "freeCashFlow": "4433000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "4779000", "repurchaseOfStock": null, "capitalExpenditures": "-346000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }