{ "ticker": { "uuid": "2abdb2b8-781c-4d1c-bdc8-15e870a23c1e", "symbol": "VNET", "name": "Vianet Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/2abdb2b8-781c-4d1c-bdc8-15e870a23c1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/2abdb2b8-781c-4d1c-bdc8-15e870a23c1e/" }, "ticker_metadata": { "id": 31928, "uuid": "2abdb2b8-781c-4d1c-bdc8-15e870a23c1e", "symbol": "VNET", "name": "Vianet Group plc", "asset_type": "equity", "market_cap": 18902734, "stock_exchange_id": 19, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Vianet Group plc provides smart, cloud-based, and Internet of Things solutions to the hospitality, unattended retail vending, and remote asset management sectors in the United Kingdom, the rest of Europe, the United States, and Canada. It operates in two segments: Smart Zones and Smart Machines. The company offers Beverage Metrics, a beverage and bar management solution and draught beer management and actionable reporting; SmartInsight, which provides business and market insights; SmartContact, a contactless payment solution; and Smart machines, a telemetry solution that offers data capture and machine management services. It also provides data insight and data services; design; product development; and sale and rental of fluid monitoring equipment, machine monitoring, and contactless payment equipment. Vianet Group plc was founded in 1995 and is based in Stockton-on-Tees, 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": "2abdb2b8-781c-4d1c-bdc8-15e870a23c1e", "symbol": "VNET", "name": "Vianet Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/2abdb2b8-781c-4d1c-bdc8-15e870a23c1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/2abdb2b8-781c-4d1c-bdc8-15e870a23c1e/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.81, "value": 0.72, "quality": 0.88, "momentum": 0.26, "coverage": 0.909, "confidence": 0.683, "delta": null }, "headline_factors": { "price": 69, "market_cap": 1978724316, "pe_ratio": 2308.8965, "earnings_yield": 0.0004, "ebitda_to_ev": 0.0021, "shareholder_yield": 0.0004, "roe": 0.0319, "piotroski_f_score": 8, "momentum_12_1": -0.135, "volatility_252d": 0.2976 }, "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": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:23.074492+00:00", "batch_id": "" }, "size": { "price_close": 69, "market_cap": 1978724316, "market_cap_usd": 1978724316, "enterprise_value": 1979310316, "shares_outstanding": 28677164, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2308.8965, "pb_ratio": 73.6598, "ptbv_ratio": 73.6598, "ps_ratio": 131.7042, "pcf_ratio": 429.1313, "pfcf_ratio": 851.0642, "ev_ebitda": 475.1105, "ev_ebit": 1618.4058, "ev_sales": 131.7432, "ev_fcf": 851.3163, "earnings_yield": 0.0004, "fcf_yield": 0.0012, "price_to_sales": 131.7042, "price_to_book": 73.6598, "price_to_cashflow": 429.1313, "ebitda_to_ev": 0.0021, "sales_yield": 0.0076 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": 0.0002, "shareholder_yield": 0.0004, "debt_paydown_yield": 0.0001, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.6936, "operating_margin": 0.0814, "net_margin": 0.057, "ebitda_margin": 0.2773, "fcf_margin": 0.1548, "roe": 0.0319, "roa": 0.0254, "roic": 0.0334, "roc_greenblatt": null, "asset_turnover": 0.4454, "cash_conversion": 2.713, "accruals_ratio": -0.1113, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0586, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3089, "external_financing": 0.0137 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.1407, "debt_to_assets": 0.0935, "interest_coverage": 3.0272, "current_ratio": 2.6063, "quick_ratio": 2.6063, "net_debt": 586000, "local_beta": 0.1064, "volatility_252d": 0.2976, "volatility_60d": 0.609, "max_drawdown_12m": -0.3802, "risk_adjusted_momentum": -0.4535 }, "growth": { "revenue_growth_1y": 0.0072, "revenue_growth_3y_cagr": 0.0437, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.6239, "eps_growth_3y_cagr": 0.661, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0184, "book_value_growth_1y": 0.0219, "revenue_growth": 0.0072, "earnings_growth": 0.6239 }, "momentum": { "price_return_1m": 0.0781, "price_return_3m": 0.0222, "price_return_6m": 0.1597, "price_return_9m": -0.121, "price_return_12m": -0.0674, "price_return_12m_ex1m": -0.135, "momentum_6m": 0.1597, "momentum_12m": -0.0674, "momentum_12_1": -0.135, "distance_from_52w_high": -0.2812, "distance_from_52w_low": 0.1597, "relative_strength": -0.2406 }, "raw_ttm": { "revenue_ttm": 15024000, "gross_profit_ttm": 10421000, "ebit_ttm": 1223000, "ebitda_ttm": 4166000, "net_income_ttm": 857000, "eps_diluted_ttm": 0.0299, "operating_cash_flow_ttm": 4611000, "capital_expenditure_ttm": -2286000, "fcf_ttm": 2325000, "dividends_paid_ttm": -309000, "share_repurchases_ttm": -436000, "shares_issued_ttm": 25000, "interest_expense_ttm": 404000, "cash_and_equivalents": 2569000, "total_current_assets": 7506000, "total_current_liabilities": 2880000, "net_ppe": null, "total_assets": 33732000, "total_debt": 3155000, "total_equity": 26863000, "net_working_capital": 2249000, "book_value_per_share": 0.9367, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.9367 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 76, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 51, "rank_pcf": 27, "rank_ev_ebitda": 32, "rank_ev_ebit": 81, "rank_earnings_yield": 72, "rank_fcf_yield": 28, "rank_dividend_yield": 49, "rank_shareholder_yield": 42, "rank_total_yield": 47, "rank_roe": 61, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 19, "rank_fcf_margin": 24, "rank_piotroski": 10, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 60 }, "composites": { "value_composite": 28, "quality_composite": 12, "momentum_composite": 74, "growth_composite": 26, "yield_composite": 31, "svqf_composite": 87, "vc1_composite": 22, "vc2_composite": 22, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.796, "os_score": 0.81, "value_percentile": 0.72, "quality_percentile": 0.88, "momentum_percentile": 0.26, "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": 19, "small_cap_core_rank": 22, "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": 9333, "ticker_id": 31928, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:23.074492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 69, "market_cap": 1978724316, "market_cap_usd": 1978724316, "enterprise_value": 1979310316, "shares_outstanding": 28677164, "fx_rate_to_usd": null, "pe_ratio": 2308.89651809, "pb_ratio": 73.65984127, "ptbv_ratio": 73.65984127, "ps_ratio": 131.70422764, "pcf_ratio": 429.13127651, "pfcf_ratio": 851.06422194, "ev_ebitda": 475.11049352, "ev_ebit": 1618.40581848, "ev_sales": 131.7432319, "ev_fcf": 851.31626495, "earnings_yield": 0.00043311, "fcf_yield": 0.00117465, "dividend_yield": 0.00015616, "buyback_yield": 0.00020771, "shareholder_yield": 0.00036387, "debt_paydown_yield": 8.996e-05, "total_yield": 0.00045383, "gross_margin": 0.69362354, "operating_margin": 0.08140309, "net_margin": 0.05704207, "ebitda_margin": 0.27728967, "fcf_margin": 0.1547524, "roe": 0.03190262, "roa": 0.02540614, "roic": 0.03341652, "roc_greenblatt": null, "asset_turnover": 0.4453931, "cash_conversion": 2.71295216, "accruals_ratio": -0.11128898, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.14066251, "debt_to_assets": 0.09353136, "interest_coverage": 3.02722772, "current_ratio": 2.60625, "quick_ratio": 2.60625, "net_debt": 586000, "revenue_growth_1y": 0.00724055, "revenue_growth_3y_cagr": 0.04369308, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.62386332, "eps_growth_3y_cagr": 0.66103865, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.01839685, "book_value_growth_1y": 0.02186244, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.058629, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.078125, "price_return_3m": 0.02222222, "price_return_6m": 0.15973696, "price_return_9m": -0.12096375, "price_return_12m": -0.06740959, "price_return_12m_ex1m": -0.13498861, "distance_from_52w_high": -0.2812047, "distance_from_52w_low": 0.15973696, "relative_strength": -0.24055018, "local_beta": 0.1064, "volatility_252d": 0.297641, "volatility_60d": 0.608988, "max_drawdown_12m": -0.38020834, "revenue_ttm": 15024000, "gross_profit_ttm": 10421000, "ebit_ttm": 1223000, "ebitda_ttm": 4166000, "net_income_ttm": 857000, "eps_diluted_ttm": 0.02988441, "operating_cash_flow_ttm": 4611000, "capital_expenditure_ttm": -2286000, "fcf_ttm": 2325000, "dividends_paid_ttm": -309000, "share_repurchases_ttm": -436000, "shares_issued_ttm": 25000, "interest_expense_ttm": 404000, "cash_and_equivalents": 2569000, "total_current_assets": 7506000, "total_current_liabilities": 2880000, "net_ppe": null, "total_assets": 33732000, "total_debt": 3155000, "total_equity": 26863000, "net_working_capital": 2249000, "book_value_per_share": 0.93673837, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.93673837, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 76, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 51, "rank_pcf": 27, "rank_ev_ebitda": 32, "rank_ev_ebit": 81, "rank_earnings_yield": 72, "rank_fcf_yield": 28, "rank_dividend_yield": 49, "rank_shareholder_yield": 42, "rank_total_yield": 47, "rank_roe": 61, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 19, "rank_fcf_margin": 24, "rank_piotroski": 10, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 60, "value_composite": 28, "quality_composite": 12, "momentum_composite": 74, "growth_composite": 26, "yield_composite": 31, "svqf_composite": 87, "vc1_composite": 22, "vc2_composite": 22, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 22, "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": 69, "os": 0.81, "value": 0.72, "quality": 0.88, "momentum": 0.26, "confidence": 0.683, "coverage": 0.909, "pe_ratio": 2308.8965, "earnings_yield": 0.0004, "shareholder_yield": 0.0004, "roe": 0.0319, "momentum_12_1": -0.135, "complete_fields": { "id": 9333, "ticker_id": 31928, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:23.074492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 69, "market_cap": 1978724316, "market_cap_usd": 1978724316, "enterprise_value": 1979310316, "shares_outstanding": 28677164, "fx_rate_to_usd": null, "pe_ratio": 2308.89651809, "pb_ratio": 73.65984127, "ptbv_ratio": 73.65984127, "ps_ratio": 131.70422764, "pcf_ratio": 429.13127651, "pfcf_ratio": 851.06422194, "ev_ebitda": 475.11049352, "ev_ebit": 1618.40581848, "ev_sales": 131.7432319, "ev_fcf": 851.31626495, "earnings_yield": 0.00043311, "fcf_yield": 0.00117465, "dividend_yield": 0.00015616, "buyback_yield": 0.00020771, "shareholder_yield": 0.00036387, "debt_paydown_yield": 8.996e-05, "total_yield": 0.00045383, "gross_margin": 0.69362354, "operating_margin": 0.08140309, "net_margin": 0.05704207, "ebitda_margin": 0.27728967, "fcf_margin": 0.1547524, "roe": 0.03190262, "roa": 0.02540614, "roic": 0.03341652, "roc_greenblatt": null, "asset_turnover": 0.4453931, "cash_conversion": 2.71295216, "accruals_ratio": -0.11128898, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.14066251, "debt_to_assets": 0.09353136, "interest_coverage": 3.02722772, "current_ratio": 2.60625, "quick_ratio": 2.60625, "net_debt": 586000, "revenue_growth_1y": 0.00724055, "revenue_growth_3y_cagr": 0.04369308, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.62386332, "eps_growth_3y_cagr": 0.66103865, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.01839685, "book_value_growth_1y": 0.02186244, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.058629, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.078125, "price_return_3m": 0.02222222, "price_return_6m": 0.15973696, "price_return_9m": -0.12096375, "price_return_12m": -0.06740959, "price_return_12m_ex1m": -0.13498861, "distance_from_52w_high": -0.2812047, "distance_from_52w_low": 0.15973696, "relative_strength": -0.24055018, "local_beta": 0.1064, "volatility_252d": 0.297641, "volatility_60d": 0.608988, "max_drawdown_12m": -0.38020834, "revenue_ttm": 15024000, "gross_profit_ttm": 10421000, "ebit_ttm": 1223000, "ebitda_ttm": 4166000, "net_income_ttm": 857000, "eps_diluted_ttm": 0.02988441, "operating_cash_flow_ttm": 4611000, "capital_expenditure_ttm": -2286000, "fcf_ttm": 2325000, "dividends_paid_ttm": -309000, "share_repurchases_ttm": -436000, "shares_issued_ttm": 25000, "interest_expense_ttm": 404000, "cash_and_equivalents": 2569000, "total_current_assets": 7506000, "total_current_liabilities": 2880000, "net_ppe": null, "total_assets": 33732000, "total_debt": 3155000, "total_equity": 26863000, "net_working_capital": 2249000, "book_value_per_share": 0.93673837, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.93673837, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 76, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 51, "rank_pcf": 27, "rank_ev_ebitda": 32, "rank_ev_ebit": 81, "rank_earnings_yield": 72, "rank_fcf_yield": 28, "rank_dividend_yield": 49, "rank_shareholder_yield": 42, "rank_total_yield": 47, "rank_roe": 61, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 19, "rank_fcf_margin": 24, "rank_piotroski": 10, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 60, "value_composite": 28, "quality_composite": 12, "momentum_composite": 74, "growth_composite": 26, "yield_composite": 31, "svqf_composite": 87, "vc1_composite": 22, "vc2_composite": 22, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 22, "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": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "income_statement": { "revenue": 15024000, "cost_of_revenue": 4603000, "gross_profit": 10421000, "ebit": 1223000, "ebitda": 4166000, "pretax_income": null, "tax_provision": null, "net_income": 857000, "net_income_to_common": 857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2777000, "total_current_assets": 7522000, "total_assets": 34010000, "short_term_debt": 185000, "long_term_debt": 2974000, "total_debt": 3316000, "total_liabilities": null, "total_equity": 27142000, "shares_outstanding": 29005164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4611000, "capital_expenditure": -2286000, "free_cash_flow": 2325000, "dividends_paid": -309000, "share_repurchases": -436000, "shares_issued": 25000, "net_debt_issued": -178000 }, "complete_fields": { "id": 399137, "ticker_id": 31928, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4166000", "netIncome": "857000", "grossProfit": "10421000", "totalRevenue": "15024000", "costOfRevenue": "4603000", "interestExpense": "404000", "operatingIncome": "1223000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2833000" }, "balance": { "totalDebt": "3316000", "totalAssets": "34010000", "longTermDebt": "2974000", "shortTermDebt": "185000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "29005164", "totalCurrentAssets": "7522000", "totalShareholderEquity": "27142000", "totalCurrentLiabilities": "2624000", "cashAndShortTermInvestments": "2777000" }, "cashflow": { "freeCashFlow": "2325000", "dividendsPaid": "-309000", "issuanceOfDebt": "0", "issuanceOfStock": "25000", "repaymentOfDebt": "-178000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "4611000", "repurchaseOfStock": "-436000", "capitalExpenditures": "-2286000" } }, "revenue": 15024000, "cost_of_revenue": 4603000, "gross_profit": 10421000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1223000, "depreciation_amortisation": 2833000, "ebitda": 4166000, "interest_expense": 404000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 857000, "net_income_continuing_ops": null, "net_income_to_common": 857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2777000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7522000, "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": 34010000, "short_term_debt": 185000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2624000, "long_term_debt": 2974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27142000, "shares_outstanding": 29005164, "operating_cash_flow": 4611000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -309000, "share_repurchases": -436000, "shares_issued": 25000, "net_debt_issued": -178000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4166000", "netIncome": "857000", "grossProfit": "10421000", "totalRevenue": "15024000", "costOfRevenue": "4603000", "interestExpense": "404000", "operatingIncome": "1223000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2833000" }, "balance": { "totalDebt": "3316000", "totalAssets": "34010000", "longTermDebt": "2974000", "shortTermDebt": "185000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "29005164", "totalCurrentAssets": "7522000", "totalShareholderEquity": "27142000", "totalCurrentLiabilities": "2624000", "cashAndShortTermInvestments": "2777000" }, "cashflow": { "freeCashFlow": "2325000", "dividendsPaid": "-309000", "issuanceOfDebt": "0", "issuanceOfStock": "25000", "repaymentOfDebt": "-178000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "4611000", "repurchaseOfStock": "-436000", "capitalExpenditures": "-2286000" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "income_statement": { "revenue": 14916000, "cost_of_revenue": 4485000, "gross_profit": 10431000, "ebit": 1205000, "ebitda": 3816000, "pretax_income": null, "tax_provision": null, "net_income": 535000, "net_income_to_common": 535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1822000, "total_current_assets": 7880000, "total_assets": 34947000, "short_term_debt": 177000, "long_term_debt": 3159000, "total_debt": 3616000, "total_liabilities": null, "total_equity": 26926000, "shares_outstanding": 29403414, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4592000, "capital_expenditure": -2309000, "free_cash_flow": 2283000, "dividends_paid": -148000, "share_repurchases": -150000, "shares_issued": 44000, "net_debt_issued": 1062000 }, "complete_fields": { "id": 399139, "ticker_id": 31928, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3816000", "netIncome": "535000", "grossProfit": "10431000", "totalRevenue": "14916000", "costOfRevenue": "4485000", "interestExpense": "324000", "operatingIncome": "1205000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2708000" }, "balance": { "totalDebt": "3616000", "totalAssets": "34947000", "longTermDebt": "3159000", "shortTermDebt": "177000", "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "29403414", "totalCurrentAssets": "7880000", "totalShareholderEquity": "26926000", "totalCurrentLiabilities": "3361000", "cashAndShortTermInvestments": "1822000" }, "cashflow": { "freeCashFlow": "2283000", "dividendsPaid": "-148000", "issuanceOfDebt": "3440000", "issuanceOfStock": "44000", "repaymentOfDebt": "-2378000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "4592000", "repurchaseOfStock": "-150000", "capitalExpenditures": "-2309000" } }, "revenue": 14916000, "cost_of_revenue": 4485000, "gross_profit": 10431000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1205000, "depreciation_amortisation": 2708000, "ebitda": 3816000, "interest_expense": 324000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 535000, "net_income_continuing_ops": null, "net_income_to_common": 535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1822000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7880000, "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": 34947000, "short_term_debt": 177000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3361000, "long_term_debt": 3159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 26926000, "shares_outstanding": 29403414, "operating_cash_flow": 4592000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -148000, "share_repurchases": -150000, "shares_issued": 44000, "net_debt_issued": 1062000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2283000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3816000", "netIncome": "535000", "grossProfit": "10431000", "totalRevenue": "14916000", "costOfRevenue": "4485000", "interestExpense": "324000", "operatingIncome": "1205000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2708000" }, "balance": { "totalDebt": "3616000", "totalAssets": "34947000", "longTermDebt": "3159000", "shortTermDebt": "177000", "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "29403414", "totalCurrentAssets": "7880000", "totalShareholderEquity": "26926000", "totalCurrentLiabilities": "3361000", "cashAndShortTermInvestments": "1822000" }, "cashflow": { "freeCashFlow": "2283000", "dividendsPaid": "-148000", "issuanceOfDebt": "3440000", "issuanceOfStock": "44000", "repaymentOfDebt": "-2378000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "4592000", "repurchaseOfStock": "-150000", "capitalExpenditures": "-2309000" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "income_statement": { "revenue": 14115000, "cost_of_revenue": 4737000, "gross_profit": 9378000, "ebit": 780000, "ebitda": 3461000, "pretax_income": null, "tax_provision": null, "net_income": 161000, "net_income_to_common": 161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69000, "total_current_assets": 6125000, "total_assets": 32776000, "short_term_debt": 1925000, "long_term_debt": 1517000, "total_debt": 3634000, "total_liabilities": null, "total_equity": 25967000, "shares_outstanding": 28808914, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2037000, "capital_expenditure": -2354000, "free_cash_flow": -317000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -992000 }, "complete_fields": { "id": 399140, "ticker_id": 31928, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3461000", "netIncome": "161000", "grossProfit": "9378000", "totalRevenue": "14115000", "costOfRevenue": "4737000", "interestExpense": "236000", "operatingIncome": "780000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2773000" }, "balance": { "totalDebt": "3634000", "totalAssets": "32776000", "longTermDebt": "1517000", "shortTermDebt": "1925000", "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "28808914", "totalCurrentAssets": "6125000", "totalShareholderEquity": "25967000", "totalCurrentLiabilities": "4343000", "cashAndShortTermInvestments": "69000" }, "cashflow": { "freeCashFlow": "-317000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-992000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "2037000", "repurchaseOfStock": "0", "capitalExpenditures": "-2354000" } }, "revenue": 14115000, "cost_of_revenue": 4737000, "gross_profit": 9378000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 780000, "depreciation_amortisation": 2773000, "ebitda": 3461000, "interest_expense": 236000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 161000, "net_income_continuing_ops": null, "net_income_to_common": 161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6125000, "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": 32776000, "short_term_debt": 1925000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4343000, "long_term_debt": 1517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25967000, "shares_outstanding": 28808914, "operating_cash_flow": 2037000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -992000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3461000", "netIncome": "161000", "grossProfit": "9378000", "totalRevenue": "14115000", "costOfRevenue": "4737000", "interestExpense": "236000", "operatingIncome": "780000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2773000" }, "balance": { "totalDebt": "3634000", "totalAssets": "32776000", "longTermDebt": "1517000", "shortTermDebt": "1925000", "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "28808914", "totalCurrentAssets": "6125000", "totalShareholderEquity": "25967000", "totalCurrentLiabilities": "4343000", "cashAndShortTermInvestments": "69000" }, "cashflow": { "freeCashFlow": "-317000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-992000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "2037000", "repurchaseOfStock": "0", "capitalExpenditures": "-2354000" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "income_statement": { "revenue": 13215000, "cost_of_revenue": 4654000, "gross_profit": 8561000, "ebit": 85000, "ebitda": 2648000, "pretax_income": null, "tax_provision": null, "net_income": 187000, "net_income_to_common": 187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1583000, "total_current_assets": 5846000, "total_assets": 33326000, "short_term_debt": 2310000, "long_term_debt": 2273000, "total_debt": 4608000, "total_liabilities": null, "total_equity": 25735000, "shares_outstanding": 28808914, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2397000, "capital_expenditure": -2452000, "free_cash_flow": -55000, "dividends_paid": null, "share_repurchases": -126000, "shares_issued": 2000, "net_debt_issued": -1289000 }, "complete_fields": { "id": 399141, "ticker_id": 31928, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2648000", "netIncome": "187000", "grossProfit": "8561000", "totalRevenue": "13215000", "costOfRevenue": "4654000", "interestExpense": "138000", "operatingIncome": "85000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2684000" }, "balance": { "totalDebt": "4608000", "totalAssets": "33326000", "longTermDebt": "2273000", "shortTermDebt": "2310000", "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": "28808914", "totalCurrentAssets": "5846000", "totalShareholderEquity": "25735000", "totalCurrentLiabilities": "5318000", "cashAndShortTermInvestments": "1583000" }, "cashflow": { "freeCashFlow": "-55000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2000", "repaymentOfDebt": "-1289000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "2397000", "repurchaseOfStock": "-126000", "capitalExpenditures": "-2452000" } }, "revenue": 13215000, "cost_of_revenue": 4654000, "gross_profit": 8561000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85000, "depreciation_amortisation": 2684000, "ebitda": 2648000, "interest_expense": 138000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 187000, "net_income_continuing_ops": null, "net_income_to_common": 187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1583000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5846000, "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": 33326000, "short_term_debt": 2310000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5318000, "long_term_debt": 2273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25735000, "shares_outstanding": 28808914, "operating_cash_flow": 2397000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -126000, "shares_issued": 2000, "net_debt_issued": -1289000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -55000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2648000", "netIncome": "187000", "grossProfit": "8561000", "totalRevenue": "13215000", "costOfRevenue": "4654000", "interestExpense": "138000", "operatingIncome": "85000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2684000" }, "balance": { "totalDebt": "4608000", "totalAssets": "33326000", "longTermDebt": "2273000", "shortTermDebt": "2310000", "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": "28808914", "totalCurrentAssets": "5846000", "totalShareholderEquity": "25735000", "totalCurrentLiabilities": "5318000", "cashAndShortTermInvestments": "1583000" }, "cashflow": { "freeCashFlow": "-55000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2000", "repaymentOfDebt": "-1289000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "2397000", "repurchaseOfStock": "-126000", "capitalExpenditures": "-2452000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+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": 2569000, "total_current_assets": 7506000, "total_assets": 33732000, "short_term_debt": 192000, "long_term_debt": 2870000, "total_debt": 3155000, "total_liabilities": null, "total_equity": 26863000, "shares_outstanding": 28677164, "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": 399135, "ticker_id": 31928, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3155000", "totalAssets": "33732000", "longTermDebt": "2870000", "shortTermDebt": "192000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "28677164", "totalCurrentAssets": "7506000", "totalShareholderEquity": "26863000", "totalCurrentLiabilities": "2880000", "cashAndShortTermInvestments": "2569000" } }, "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": 2569000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7506000, "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": 33732000, "short_term_debt": 192000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2880000, "long_term_debt": 2870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3155000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 26863000, "shares_outstanding": 28677164, "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": "3155000", "totalAssets": "33732000", "longTermDebt": "2870000", "shortTermDebt": "192000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "28677164", "totalCurrentAssets": "7506000", "totalShareholderEquity": "26863000", "totalCurrentLiabilities": "2880000", "cashAndShortTermInvestments": "2569000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+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": 2777000, "total_current_assets": 7522000, "total_assets": 34010000, "short_term_debt": 185000, "long_term_debt": 2974000, "total_debt": 3316000, "total_liabilities": null, "total_equity": 27142000, "shares_outstanding": 29005164, "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": 399136, "ticker_id": 31928, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3316000", "totalAssets": "34010000", "longTermDebt": "2974000", "shortTermDebt": "185000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "29005164", "totalCurrentAssets": "7522000", "totalShareholderEquity": "27142000", "totalCurrentLiabilities": "2624000", "cashAndShortTermInvestments": "2777000" } }, "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": 2777000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7522000, "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": 34010000, "short_term_debt": 185000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2624000, "long_term_debt": 2974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27142000, "shares_outstanding": 29005164, "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": "3316000", "totalAssets": "34010000", "longTermDebt": "2974000", "shortTermDebt": "185000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "29005164", "totalCurrentAssets": "7522000", "totalShareholderEquity": "27142000", "totalCurrentLiabilities": "2624000", "cashAndShortTermInvestments": "2777000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+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": 2248000, "total_current_assets": 7543000, "total_assets": 34209000, "short_term_debt": 179000, "long_term_debt": 3072000, "total_debt": 3470000, "total_liabilities": null, "total_equity": 27055000, "shares_outstanding": 29438164, "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": 399138, "ticker_id": 31928, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:34.490779+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3470000", "totalAssets": "34209000", "longTermDebt": "3072000", "shortTermDebt": "179000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "29438164", "totalCurrentAssets": "7543000", "totalShareholderEquity": "27055000", "totalCurrentLiabilities": "2948000", "cashAndShortTermInvestments": "2248000" } }, "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": 2248000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7543000, "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": 34209000, "short_term_debt": 179000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2948000, "long_term_debt": 3072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27055000, "shares_outstanding": 29438164, "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": "3470000", "totalAssets": "34209000", "longTermDebt": "3072000", "shortTermDebt": "179000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "29438164", "totalCurrentAssets": "7543000", "totalShareholderEquity": "27055000", "totalCurrentLiabilities": "2948000", "cashAndShortTermInvestments": "2248000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "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" ] } } }