{ "ticker": { "uuid": "310370e9-1632-444a-a440-60404d2716b1", "symbol": "EVPL", "name": "everplay group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/310370e9-1632-444a-a440-60404d2716b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/310370e9-1632-444a-a440-60404d2716b1/" }, "ticker_metadata": { "id": 28022, "uuid": "310370e9-1632-444a-a440-60404d2716b1", "symbol": "EVPL", "name": "everplay group plc", "asset_type": "equity", "market_cap": 400583584, "stock_exchange_id": 19, "industry": "Electronic Gaming & Multimedia", "sector": "Communication Services", "description": "everplay group plc, together with its subsidiaries, develops and publishes independent video games for digital and physical market in the United Kingdom. The company operates through three segments: Games Label, Simulation, and Edutainment. It also develops and publishes working simulation games for the digital and physical market; and educational entertainment apps for children. The company was formerly known as Team17 Group plc and changed its name to everplay group plc in February 2025. everplay group plc was incorporated in 2018 and is based in Wakefield, 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": "310370e9-1632-444a-a440-60404d2716b1", "symbol": "EVPL", "name": "everplay group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/310370e9-1632-444a-a440-60404d2716b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/310370e9-1632-444a-a440-60404d2716b1/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.24, "value": 0.31, "quality": 0.71, "momentum": 0.19, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 252, "market_cap": 36311893884, "pe_ratio": 1333.0358, "earnings_yield": 0.0008, "ebitda_to_ev": 0.0019, "shareholder_yield": 0.0001, "roe": 0.0936, "piotroski_f_score": 7, "momentum_12_1": -0.1419, "volatility_252d": 0.4462 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:31.208377+00:00", "batch_id": "" }, "size": { "price_close": 252, "market_cap": 36311893884, "market_cap_usd": 36311893884, "enterprise_value": 36264732884, "shares_outstanding": 144094817, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1333.0358, "pb_ratio": 124.8024, "ptbv_ratio": 124.8024, "ps_ratio": 218.7529, "pcf_ratio": 829.4174, "pfcf_ratio": -9185.9079, "ev_ebitda": 539.3327, "ev_ebit": 1029.7508, "ev_sales": 218.4688, "ev_fcf": -9173.9775, "earnings_yield": 0.0008, "fcf_yield": -0.0001, "price_to_sales": 218.7529, "price_to_book": 124.8024, "price_to_cashflow": 829.4174, "ebitda_to_ev": 0.0019, "sales_yield": 0.0046 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": 0, "shareholder_yield": 0.0001, "debt_paydown_yield": null, "total_yield": 0.0001 }, "quality": { "gross_margin": 0.4598, "operating_margin": 0.2122, "net_margin": 0.1641, "ebitda_margin": 0.4051, "fcf_margin": -0.0238, "roe": 0.0936, "roa": 0.0818, "roic": 0.1083, "roc_greenblatt": null, "asset_turnover": 0.4986, "cash_conversion": -0.1451, "accruals_ratio": -0.0497, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0715, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2293, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.7014, "debt_to_assets": 0.0063, "interest_coverage": 44.7484, "current_ratio": 2.8218, "quick_ratio": 2.8218, "net_debt": -47161000, "local_beta": 1.0987, "volatility_252d": 0.4462, "volatility_60d": 0.9121, "max_drawdown_12m": -0.4776, "risk_adjusted_momentum": -0.318 }, "growth": { "revenue_growth_1y": -0.0038, "revenue_growth_3y_cagr": 0.0527, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.3491, "eps_growth_3y_cagr": 0.0508, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.2082, "book_value_growth_1y": 0.108, "revenue_growth": -0.0038, "earnings_growth": 0.3491 }, "momentum": { "price_return_1m": -0.0526, "price_return_3m": -0.1515, "price_return_6m": -0.2455, "price_return_9m": -0.3454, "price_return_12m": -0.187, "price_return_12m_ex1m": -0.1419, "momentum_6m": -0.2455, "momentum_12m": -0.187, "momentum_12_1": -0.1419, "distance_from_52w_high": -0.3731, "distance_from_52w_low": 0.2001, "relative_strength": -0.3602 }, "raw_ttm": { "revenue_ttm": 165995000, "gross_profit_ttm": 76322000, "ebit_ttm": 35217000, "ebitda_ttm": 67240000, "net_income_ttm": 27240000, "eps_diluted_ttm": 0.189, "operating_cash_flow_ttm": 43780000, "capital_expenditure_ttm": -47733000, "fcf_ttm": -3953000, "dividends_paid_ttm": -5330000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 787000, "cash_and_equivalents": 49261000, "total_current_assets": 98316000, "total_current_liabilities": 34842000, "net_ppe": null, "total_assets": 332913000, "total_debt": 2100000, "total_equity": 290955000, "net_working_capital": 14864000, "book_value_per_share": 2.0192, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.0192 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 45, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 67, "rank_pcf": 52, "rank_ev_ebitda": 39, "rank_ev_ebit": 62, "rank_earnings_yield": 43, "rank_fcf_yield": 74, "rank_dividend_yield": 50, "rank_shareholder_yield": 55, "rank_total_yield": 65, "rank_roe": 39, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 48, "rank_fcf_margin": 76, "rank_piotroski": 26, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 72 }, "composites": { "value_composite": 69, "quality_composite": 29, "momentum_composite": 81, "growth_composite": 33, "yield_composite": 71, "svqf_composite": 21, "vc1_composite": 64, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.4691, "os_score": 0.24, "value_percentile": 0.31, "quality_percentile": 0.71, "momentum_percentile": 0.19, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 68, "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": 9404, "ticker_id": 28022, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:31.208377+00:00", "batch_id": "", "os_score_delta": null, "price_close": 252, "market_cap": 36311893884, "market_cap_usd": 36311893884, "enterprise_value": 36264732884, "shares_outstanding": 144094817, "fx_rate_to_usd": null, "pe_ratio": 1333.03575198, "pb_ratio": 124.80243984, "ptbv_ratio": 124.80243984, "ps_ratio": 218.75293764, "pcf_ratio": 829.41740256, "pfcf_ratio": -9185.90788869, "ev_ebitda": 539.33273177, "ev_ebit": 1029.75077048, "ev_sales": 218.46882668, "ev_fcf": -9173.97745611, "earnings_yield": 0.00075017, "fcf_yield": -0.000109, "dividend_yield": 0.00014678, "buyback_yield": 0, "shareholder_yield": 0.00014678, "debt_paydown_yield": null, "total_yield": 0.00014678, "gross_margin": 0.45978493, "operating_margin": 0.21215699, "net_margin": 0.16410133, "ebitda_margin": 0.40507244, "fcf_margin": -0.02381397, "roe": 0.09362273, "roa": 0.08182318, "roic": 0.10834044, "roc_greenblatt": null, "asset_turnover": 0.49861375, "cash_conversion": -0.14511747, "accruals_ratio": -0.04968265, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.70138311, "debt_to_assets": 0.00630795, "interest_coverage": 44.74841169, "current_ratio": 2.82176683, "quick_ratio": 2.82176683, "net_debt": -47161000, "revenue_growth_1y": -0.00377497, "revenue_growth_3y_cagr": 0.05272519, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.34906869, "eps_growth_3y_cagr": 0.05078856, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.20818412, "book_value_growth_1y": 0.1080277, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.071524, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0525669, "price_return_3m": -0.15145726, "price_return_6m": -0.24545748, "price_return_9m": -0.34539295, "price_return_12m": -0.18702026, "price_return_12m_ex1m": -0.1419133, "distance_from_52w_high": -0.37309154, "distance_from_52w_low": 0.20008188, "relative_strength": -0.36016084, "local_beta": 1.0987, "volatility_252d": 0.446215, "volatility_60d": 0.912118, "max_drawdown_12m": -0.47761193, "revenue_ttm": 165995000, "gross_profit_ttm": 76322000, "ebit_ttm": 35217000, "ebitda_ttm": 67240000, "net_income_ttm": 27240000, "eps_diluted_ttm": 0.18904219, "operating_cash_flow_ttm": 43780000, "capital_expenditure_ttm": -47733000, "fcf_ttm": -3953000, "dividends_paid_ttm": -5330000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 787000, "cash_and_equivalents": 49261000, "total_current_assets": 98316000, "total_current_liabilities": 34842000, "net_ppe": null, "total_assets": 332913000, "total_debt": 2100000, "total_equity": 290955000, "net_working_capital": 14864000, "book_value_per_share": 2.01919129, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.01919129, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 45, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 67, "rank_pcf": 52, "rank_ev_ebitda": 39, "rank_ev_ebit": 62, "rank_earnings_yield": 43, "rank_fcf_yield": 74, "rank_dividend_yield": 50, "rank_shareholder_yield": 55, "rank_total_yield": 65, "rank_roe": 39, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 48, "rank_fcf_margin": 76, "rank_piotroski": 26, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 72, "value_composite": 69, "quality_composite": 29, "momentum_composite": 81, "growth_composite": 33, "yield_composite": 71, "svqf_composite": 21, "vc1_composite": 64, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 68, "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": 252, "os": 0.24, "value": 0.31, "quality": 0.71, "momentum": 0.19, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1333.0358, "earnings_yield": 0.0008, "shareholder_yield": 0.0001, "roe": 0.0936, "momentum_12_1": -0.1419, "complete_fields": { "id": 9404, "ticker_id": 28022, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:31.208377+00:00", "batch_id": "", "os_score_delta": null, "price_close": 252, "market_cap": 36311893884, "market_cap_usd": 36311893884, "enterprise_value": 36264732884, "shares_outstanding": 144094817, "fx_rate_to_usd": null, "pe_ratio": 1333.03575198, "pb_ratio": 124.80243984, "ptbv_ratio": 124.80243984, "ps_ratio": 218.75293764, "pcf_ratio": 829.41740256, "pfcf_ratio": -9185.90788869, "ev_ebitda": 539.33273177, "ev_ebit": 1029.75077048, "ev_sales": 218.46882668, "ev_fcf": -9173.97745611, "earnings_yield": 0.00075017, "fcf_yield": -0.000109, "dividend_yield": 0.00014678, "buyback_yield": 0, "shareholder_yield": 0.00014678, "debt_paydown_yield": null, "total_yield": 0.00014678, "gross_margin": 0.45978493, "operating_margin": 0.21215699, "net_margin": 0.16410133, "ebitda_margin": 0.40507244, "fcf_margin": -0.02381397, "roe": 0.09362273, "roa": 0.08182318, "roic": 0.10834044, "roc_greenblatt": null, "asset_turnover": 0.49861375, "cash_conversion": -0.14511747, "accruals_ratio": -0.04968265, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.70138311, "debt_to_assets": 0.00630795, "interest_coverage": 44.74841169, "current_ratio": 2.82176683, "quick_ratio": 2.82176683, "net_debt": -47161000, "revenue_growth_1y": -0.00377497, "revenue_growth_3y_cagr": 0.05272519, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.34906869, "eps_growth_3y_cagr": 0.05078856, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.20818412, "book_value_growth_1y": 0.1080277, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.071524, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0525669, "price_return_3m": -0.15145726, "price_return_6m": -0.24545748, "price_return_9m": -0.34539295, "price_return_12m": -0.18702026, "price_return_12m_ex1m": -0.1419133, "distance_from_52w_high": -0.37309154, "distance_from_52w_low": 0.20008188, "relative_strength": -0.36016084, "local_beta": 1.0987, "volatility_252d": 0.446215, "volatility_60d": 0.912118, "max_drawdown_12m": -0.47761193, "revenue_ttm": 165995000, "gross_profit_ttm": 76322000, "ebit_ttm": 35217000, "ebitda_ttm": 67240000, "net_income_ttm": 27240000, "eps_diluted_ttm": 0.18904219, "operating_cash_flow_ttm": 43780000, "capital_expenditure_ttm": -47733000, "fcf_ttm": -3953000, "dividends_paid_ttm": -5330000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 787000, "cash_and_equivalents": 49261000, "total_current_assets": 98316000, "total_current_liabilities": 34842000, "net_ppe": null, "total_assets": 332913000, "total_debt": 2100000, "total_equity": 290955000, "net_working_capital": 14864000, "book_value_per_share": 2.01919129, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.01919129, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 45, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 67, "rank_pcf": 52, "rank_ev_ebitda": 39, "rank_ev_ebit": 62, "rank_earnings_yield": 43, "rank_fcf_yield": 74, "rank_dividend_yield": 50, "rank_shareholder_yield": 55, "rank_total_yield": 65, "rank_roe": 39, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 48, "rank_fcf_margin": 76, "rank_piotroski": 26, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 72, "value_composite": 69, "quality_composite": 29, "momentum_composite": 81, "growth_composite": 33, "yield_composite": 71, "svqf_composite": 21, "vc1_composite": 64, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "income_statement": { "revenue": 165995000, "cost_of_revenue": 89673000, "gross_profit": 76322000, "ebit": 35217000, "ebitda": 67240000, "pretax_income": null, "tax_provision": null, "net_income": 27240000, "net_income_to_common": 27240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49261000, "total_current_assets": 98316000, "total_assets": 332913000, "short_term_debt": 651000, "long_term_debt": 1449000, "total_debt": 2100000, "total_liabilities": null, "total_equity": 290955000, "shares_outstanding": 144094817, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 43780000, "capital_expenditure": -47733000, "free_cash_flow": -3953000, "dividends_paid": -5330000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393542, "ticker_id": 28022, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "67240000", "netIncome": "27240000", "grossProfit": "76322000", "totalRevenue": "165995000", "costOfRevenue": "89673000", "interestExpense": "787000", "operatingIncome": "35217000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "29865000" }, "balance": { "totalDebt": "2100000", "totalAssets": "332913000", "longTermDebt": "1449000", "shortTermDebt": "651000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "144094817", "totalCurrentAssets": "98316000", "totalShareholderEquity": "290955000", "totalCurrentLiabilities": "34842000", "cashAndShortTermInvestments": "49261000" }, "cashflow": { "freeCashFlow": "-3953000", "dividendsPaid": "-5330000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "43780000", "repurchaseOfStock": null, "capitalExpenditures": "-47733000" } }, "revenue": 165995000, "cost_of_revenue": 89673000, "gross_profit": 76322000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35217000, "depreciation_amortisation": 29865000, "ebitda": 67240000, "interest_expense": 787000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 27240000, "net_income_continuing_ops": null, "net_income_to_common": 27240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49261000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 98316000, "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": 332913000, "short_term_debt": 651000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34842000, "long_term_debt": 1449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 290955000, "shares_outstanding": 144094817, "operating_cash_flow": 43780000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -47733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5330000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "67240000", "netIncome": "27240000", "grossProfit": "76322000", "totalRevenue": "165995000", "costOfRevenue": "89673000", "interestExpense": "787000", "operatingIncome": "35217000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "29865000" }, "balance": { "totalDebt": "2100000", "totalAssets": "332913000", "longTermDebt": "1449000", "shortTermDebt": "651000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "144094817", "totalCurrentAssets": "98316000", "totalShareholderEquity": "290955000", "totalCurrentLiabilities": "34842000", "cashAndShortTermInvestments": "49261000" }, "cashflow": { "freeCashFlow": "-3953000", "dividendsPaid": "-5330000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "43780000", "repurchaseOfStock": null, "capitalExpenditures": "-47733000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "income_statement": { "revenue": 166624000, "cost_of_revenue": 97250000, "gross_profit": 69374000, "ebit": 28560000, "ebitda": 53536000, "pretax_income": null, "tax_provision": null, "net_income": 20190000, "net_income_to_common": 20190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60178000, "total_current_assets": 106164000, "total_assets": 313610000, "short_term_debt": 692000, "long_term_debt": 2227000, "total_debt": 2919000, "total_liabilities": null, "total_equity": 262566000, "shares_outstanding": 144082634, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52711000, "capital_expenditure": -33723000, "free_cash_flow": 18988000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393545, "ticker_id": 28022, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53536000", "netIncome": "20190000", "grossProfit": "69374000", "totalRevenue": "166624000", "costOfRevenue": "97250000", "interestExpense": "244000", "operatingIncome": "28560000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27969000" }, "balance": { "totalDebt": "2919000", "totalAssets": "313610000", "longTermDebt": "2227000", "shortTermDebt": "692000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "144082634", "totalCurrentAssets": "106164000", "totalShareholderEquity": "262566000", "totalCurrentLiabilities": "42409000", "cashAndShortTermInvestments": "60178000" }, "cashflow": { "freeCashFlow": "18988000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "52711000", "repurchaseOfStock": null, "capitalExpenditures": "-33723000" } }, "revenue": 166624000, "cost_of_revenue": 97250000, "gross_profit": 69374000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28560000, "depreciation_amortisation": 27969000, "ebitda": 53536000, "interest_expense": 244000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20190000, "net_income_continuing_ops": null, "net_income_to_common": 20190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60178000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 106164000, "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": 313610000, "short_term_debt": 692000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42409000, "long_term_debt": 2227000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 262566000, "shares_outstanding": 144082634, "operating_cash_flow": 52711000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53536000", "netIncome": "20190000", "grossProfit": "69374000", "totalRevenue": "166624000", "costOfRevenue": "97250000", "interestExpense": "244000", "operatingIncome": "28560000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27969000" }, "balance": { "totalDebt": "2919000", "totalAssets": "313610000", "longTermDebt": "2227000", "shortTermDebt": "692000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "144082634", "totalCurrentAssets": "106164000", "totalShareholderEquity": "262566000", "totalCurrentLiabilities": "42409000", "cashAndShortTermInvestments": "60178000" }, "cashflow": { "freeCashFlow": "18988000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "52711000", "repurchaseOfStock": null, "capitalExpenditures": "-33723000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "income_statement": { "revenue": 159125000, "cost_of_revenue": 101620000, "gross_profit": 57505000, "ebit": 16078000, "ebitda": 27953000, "pretax_income": null, "tax_provision": null, "net_income": -3745000, "net_income_to_common": -3745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42824000, "total_current_assets": 80530000, "total_assets": 302523000, "short_term_debt": 683000, "long_term_debt": 2889000, "total_debt": 3572000, "total_liabilities": null, "total_equity": 246779000, "shares_outstanding": 143952962, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41384000, "capital_expenditure": -41061000, "free_cash_flow": 323000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 393546, "ticker_id": 28022, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "27953000", "netIncome": "-3745000", "grossProfit": "57505000", "totalRevenue": "159125000", "costOfRevenue": "101620000", "interestExpense": "1345000", "operatingIncome": "16078000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27688000" }, "balance": { "totalDebt": "3572000", "totalAssets": "302523000", "longTermDebt": "2889000", "shortTermDebt": "683000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "143952962", "totalCurrentAssets": "80530000", "totalShareholderEquity": "246779000", "totalCurrentLiabilities": "44356000", "cashAndShortTermInvestments": "42824000" }, "cashflow": { "freeCashFlow": "323000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "41384000", "repurchaseOfStock": null, "capitalExpenditures": "-41061000" } }, "revenue": 159125000, "cost_of_revenue": 101620000, "gross_profit": 57505000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16078000, "depreciation_amortisation": 27688000, "ebitda": 27953000, "interest_expense": 1345000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3745000, "net_income_continuing_ops": null, "net_income_to_common": -3745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42824000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 80530000, "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": 302523000, "short_term_debt": 683000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44356000, "long_term_debt": 2889000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 246779000, "shares_outstanding": 143952962, "operating_cash_flow": 41384000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41061000, "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": 323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "27953000", "netIncome": "-3745000", "grossProfit": "57505000", "totalRevenue": "159125000", "costOfRevenue": "101620000", "interestExpense": "1345000", "operatingIncome": "16078000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27688000" }, "balance": { "totalDebt": "3572000", "totalAssets": "302523000", "longTermDebt": "2889000", "shortTermDebt": "683000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "143952962", "totalCurrentAssets": "80530000", "totalShareholderEquity": "246779000", "totalCurrentLiabilities": "44356000", "cashAndShortTermInvestments": "42824000" }, "cashflow": { "freeCashFlow": "323000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "41384000", "repurchaseOfStock": null, "capitalExpenditures": "-41061000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "income_statement": { "revenue": 142282000, "cost_of_revenue": 72666000, "gross_profit": 69616000, "ebit": 32266000, "ebitda": 51813000, "pretax_income": null, "tax_provision": null, "net_income": 23478000, "net_income_to_common": 23478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47875000, "total_current_assets": 88097000, "total_assets": 327728000, "short_term_debt": 364000, "long_term_debt": 2625000, "total_debt": 2989000, "total_liabilities": null, "total_equity": 252460000, "shares_outstanding": 145593271, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49426000, "capital_expenditure": -45583000, "free_cash_flow": 3843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 76397000, "net_debt_issued": -2136000 }, "complete_fields": { "id": 393547, "ticker_id": 28022, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51813000", "netIncome": "23478000", "grossProfit": "69616000", "totalRevenue": "142282000", "costOfRevenue": "72666000", "interestExpense": "2469000", "operatingIncome": "32266000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20679000" }, "balance": { "totalDebt": "2989000", "totalAssets": "327728000", "longTermDebt": "2625000", "shortTermDebt": "364000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "145593271", "totalCurrentAssets": "88097000", "totalShareholderEquity": "252460000", "totalCurrentLiabilities": "53965000", "cashAndShortTermInvestments": "47875000" }, "cashflow": { "freeCashFlow": "3843000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "76397000", "repaymentOfDebt": "-2136000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "49426000", "repurchaseOfStock": null, "capitalExpenditures": "-45583000" } }, "revenue": 142282000, "cost_of_revenue": 72666000, "gross_profit": 69616000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32266000, "depreciation_amortisation": 20679000, "ebitda": 51813000, "interest_expense": 2469000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23478000, "net_income_continuing_ops": null, "net_income_to_common": 23478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47875000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 88097000, "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": 327728000, "short_term_debt": 364000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53965000, "long_term_debt": 2625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 252460000, "shares_outstanding": 145593271, "operating_cash_flow": 49426000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -45583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 76397000, "net_debt_issued": -2136000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51813000", "netIncome": "23478000", "grossProfit": "69616000", "totalRevenue": "142282000", "costOfRevenue": "72666000", "interestExpense": "2469000", "operatingIncome": "32266000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20679000" }, "balance": { "totalDebt": "2989000", "totalAssets": "327728000", "longTermDebt": "2625000", "shortTermDebt": "364000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "145593271", "totalCurrentAssets": "88097000", "totalShareholderEquity": "252460000", "totalCurrentLiabilities": "53965000", "cashAndShortTermInvestments": "47875000" }, "cashflow": { "freeCashFlow": "3843000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "76397000", "repaymentOfDebt": "-2136000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "49426000", "repurchaseOfStock": null, "capitalExpenditures": "-45583000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 393548, "ticker_id": 28022, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+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": 49261000, "total_current_assets": 98316000, "total_assets": 332913000, "short_term_debt": 651000, "long_term_debt": 1449000, "total_debt": 2100000, "total_liabilities": null, "total_equity": 290955000, "shares_outstanding": 144094817, "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": 393541, "ticker_id": 28022, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2100000", "totalAssets": "332913000", "longTermDebt": "1449000", "shortTermDebt": "651000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "144094817", "totalCurrentAssets": "98316000", "totalShareholderEquity": "290955000", "totalCurrentLiabilities": "34842000", "cashAndShortTermInvestments": "49261000" } }, "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": 49261000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 98316000, "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": 332913000, "short_term_debt": 651000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34842000, "long_term_debt": 1449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 290955000, "shares_outstanding": 144094817, "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": "2100000", "totalAssets": "332913000", "longTermDebt": "1449000", "shortTermDebt": "651000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "144094817", "totalCurrentAssets": "98316000", "totalShareholderEquity": "290955000", "totalCurrentLiabilities": "34842000", "cashAndShortTermInvestments": "49261000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+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": 59445000, "total_current_assets": 99648000, "total_assets": 313339000, "short_term_debt": 765000, "long_term_debt": 1861000, "total_debt": 2626000, "total_liabilities": null, "total_equity": 276724000, "shares_outstanding": 144082634, "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": 393543, "ticker_id": 28022, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2626000", "totalAssets": "313339000", "longTermDebt": "1861000", "shortTermDebt": "765000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "144082634", "totalCurrentAssets": "99648000", "totalShareholderEquity": "276724000", "totalCurrentLiabilities": "28236000", "cashAndShortTermInvestments": "59445000" } }, "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": 59445000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 99648000, "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": 313339000, "short_term_debt": 765000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28236000, "long_term_debt": 1861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 276724000, "shares_outstanding": 144082634, "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": "2626000", "totalAssets": "313339000", "longTermDebt": "1861000", "shortTermDebt": "765000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "144082634", "totalCurrentAssets": "99648000", "totalShareholderEquity": "276724000", "totalCurrentLiabilities": "28236000", "cashAndShortTermInvestments": "59445000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+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": 60178000, "total_current_assets": 106164000, "total_assets": 313610000, "short_term_debt": 692000, "long_term_debt": 2227000, "total_debt": 2919000, "total_liabilities": null, "total_equity": 262566000, "shares_outstanding": 144082634, "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": 393544, "ticker_id": 28022, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:48:38.921106+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2919000", "totalAssets": "313610000", "longTermDebt": "2227000", "shortTermDebt": "692000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "144082634", "totalCurrentAssets": "106164000", "totalShareholderEquity": "262566000", "totalCurrentLiabilities": "42409000", "cashAndShortTermInvestments": "60178000" } }, "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": 60178000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 106164000, "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": 313610000, "short_term_debt": 692000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42409000, "long_term_debt": 2227000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 262566000, "shares_outstanding": 144082634, "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": "2919000", "totalAssets": "313610000", "longTermDebt": "2227000", "shortTermDebt": "692000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "144082634", "totalCurrentAssets": "106164000", "totalShareholderEquity": "262566000", "totalCurrentLiabilities": "42409000", "cashAndShortTermInvestments": "60178000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }