{ "ticker": { "uuid": "342357f3-2b39-4ace-8287-6c834678b511", "symbol": "PROC", "name": "ProCook Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/342357f3-2b39-4ace-8287-6c834678b511/", "api_url": "https://sharemaestro.com/factors/api/tickers/342357f3-2b39-4ace-8287-6c834678b511/" }, "ticker_metadata": { "id": 30475, "uuid": "342357f3-2b39-4ace-8287-6c834678b511", "symbol": "PROC", "name": "ProCook Group plc", "asset_type": "equity", "market_cap": 38173400, "stock_exchange_id": 19, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "ProCook Group plc, through its subsidiaries, engages in the sale of kitchenware and related products in the United Kingdom. It operates through two segments: Ecommerce and Retail. The company offers a range of cookware and tableware products including dinnerware, drinkware and accessories, and kitchen accessories such as kitchen knives and kitchen gadgets; and holds properties. ProCook Group plc was founded in 1996 and is headquartered in Gloucester, 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": "342357f3-2b39-4ace-8287-6c834678b511", "symbol": "PROC", "name": "ProCook Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/342357f3-2b39-4ace-8287-6c834678b511/", "api_url": "https://sharemaestro.com/factors/api/tickers/342357f3-2b39-4ace-8287-6c834678b511/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.54, "value": 0.23, "quality": 0.9, "momentum": 0.67, "coverage": 0.909, "confidence": 0.683, "delta": null }, "headline_factors": { "price": 36, "market_cap": 3796249680, "pe_ratio": 3788.6723, "earnings_yield": 0.0003, "ebitda_to_ev": 0.0022, "shareholder_yield": 0, "roe": 0.1318, "piotroski_f_score": 6, "momentum_12_1": 0.0457, "volatility_252d": 0.4695 }, "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": "2026-06-07T13:36:54.386427+00:00", "batch_id": "" }, "size": { "price_close": 36, "market_cap": 3796249680, "market_cap_usd": 3796249680, "enterprise_value": 3825161680, "shares_outstanding": 105451380, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3788.6723, "pb_ratio": 499.3094, "ptbv_ratio": 499.3094, "ps_ratio": 54.6278, "pcf_ratio": 346.6262, "pfcf_ratio": 532.8818, "ev_ebitda": 463.1507, "ev_ebit": 1252.5087, "ev_sales": 55.0438, "ev_fcf": 536.9402, "earnings_yield": 0.0003, "fcf_yield": 0.0019, "price_to_sales": 54.6278, "price_to_book": 499.3094, "price_to_cashflow": 346.6262, "ebitda_to_ev": 0.0022, "sales_yield": 0.0182 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0002, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.6578, "operating_margin": 0.0439, "net_margin": 0.0144, "ebitda_margin": 0.1188, "fcf_margin": 0.1025, "roe": 0.1318, "roa": 0.0175, "roic": 0.0627, "roc_greenblatt": null, "asset_turnover": 1.2131, "cash_conversion": 7.1098, "accruals_ratio": -0.1737, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0602, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.798, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.5007, "debt_to_assets": 0.5539, "interest_coverage": 2.1583, "current_ratio": 0.8118, "quick_ratio": 0.8118, "net_debt": 28912000, "local_beta": 0.796, "volatility_252d": 0.4695, "volatility_60d": 0.9433, "max_drawdown_12m": -0.3957, "risk_adjusted_momentum": 0.0974 }, "growth": { "revenue_growth_1y": 0.1104, "revenue_growth_3y_cagr": 0.0016, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.6412, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0554, "book_value_growth_1y": 0.1493, "revenue_growth": 0.1104, "earnings_growth": 0.6412 }, "momentum": { "price_return_1m": -0.0164, "price_return_3m": 0.2371, "price_return_6m": 0.0435, "price_return_9m": -0.04, "price_return_12m": 0.0286, "price_return_12m_ex1m": 0.0457, "momentum_6m": 0.0435, "momentum_12m": 0.0286, "momentum_12_1": 0.0457, "distance_from_52w_high": -0.234, "distance_from_52w_low": 0.2676, "relative_strength": -0.1446 }, "raw_ttm": { "revenue_ttm": 69493000, "gross_profit_ttm": 45715000, "ebit_ttm": 3054000, "ebitda_ttm": 8259000, "net_income_ttm": 1002000, "eps_diluted_ttm": 0.0095, "operating_cash_flow_ttm": 10952000, "capital_expenditure_ttm": -3828000, "fcf_ttm": 7124000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1415000, "cash_and_equivalents": 2819000, "total_current_assets": 22410000, "total_current_liabilities": 27605000, "net_ppe": null, "total_assets": 57287000, "total_debt": 31731000, "total_equity": 7603000, "net_working_capital": -1090000, "book_value_per_share": 0.0721, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0721 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 89, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 28, "rank_pcf": 20, "rank_ev_ebitda": 30, "rank_ev_ebit": 73, "rank_earnings_yield": 85, "rank_fcf_yield": 16, "rank_dividend_yield": 85, "rank_shareholder_yield": 75, "rank_total_yield": 59, "rank_roe": 28, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 22, "rank_fcf_margin": 37, "rank_piotroski": 38, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 49 }, "composites": { "value_composite": 77, "quality_composite": 10, "momentum_composite": 33, "growth_composite": 10, "yield_composite": 84, "svqf_composite": 93, "vc1_composite": 67, "vc2_composite": 73, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.455, "os_score": 0.54, "value_percentile": 0.23, "quality_percentile": 0.9, "momentum_percentile": 0.67, "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": 53, "small_cap_core_rank": 74, "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": 9054, "ticker_id": 30475, "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": "2026-06-07T13:36:54.386427+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36, "market_cap": 3796249680, "market_cap_usd": 3796249680, "enterprise_value": 3825161680, "shares_outstanding": 105451380, "fx_rate_to_usd": null, "pe_ratio": 3788.67233533, "pb_ratio": 499.30944101, "ptbv_ratio": 499.30944101, "ps_ratio": 54.62779963, "pcf_ratio": 346.62615778, "pfcf_ratio": 532.88176305, "ev_ebitda": 463.1507059, "ev_ebit": 1252.50873608, "ev_sales": 55.04384154, "ev_fcf": 536.94015722, "earnings_yield": 0.00026394, "fcf_yield": 0.0018624, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00024998, "total_yield": 0.00024998, "gross_margin": 0.65783604, "operating_margin": 0.04394687, "net_margin": 0.01441872, "ebitda_margin": 0.1188465, "fcf_margin": 0.10251392, "roe": 0.13179008, "roa": 0.01749088, "roic": 0.06272765, "roc_greenblatt": null, "asset_turnover": 1.21306754, "cash_conversion": 7.10978044, "accruals_ratio": -0.17368687, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.50066594, "debt_to_assets": 0.5538953, "interest_coverage": 2.15830389, "current_ratio": 0.81180945, "quick_ratio": 0.81180945, "net_debt": 28912000, "revenue_growth_1y": 0.11037789, "revenue_growth_3y_cagr": 0.00163137, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.64119952, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05540741, "book_value_growth_1y": 0.14933539, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.060171, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01639339, "price_return_3m": 0.2371134, "price_return_6m": 0.04347826, "price_return_9m": -0.04, "price_return_12m": 0.02857143, "price_return_12m_ex1m": 0.04571423, "distance_from_52w_high": -0.23404255, "distance_from_52w_low": 0.26760563, "relative_strength": -0.14456915, "local_beta": 0.796, "volatility_252d": 0.46954, "volatility_60d": 0.943327, "max_drawdown_12m": -0.39574468, "revenue_ttm": 69493000, "gross_profit_ttm": 45715000, "ebit_ttm": 3054000, "ebitda_ttm": 8259000, "net_income_ttm": 1002000, "eps_diluted_ttm": 0.00950201, "operating_cash_flow_ttm": 10952000, "capital_expenditure_ttm": -3828000, "fcf_ttm": 7124000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1415000, "cash_and_equivalents": 2819000, "total_current_assets": 22410000, "total_current_liabilities": 27605000, "net_ppe": null, "total_assets": 57287000, "total_debt": 31731000, "total_equity": 7603000, "net_working_capital": -1090000, "book_value_per_share": 0.07209958, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.07209958, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 89, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 28, "rank_pcf": 20, "rank_ev_ebitda": 30, "rank_ev_ebit": 73, "rank_earnings_yield": 85, "rank_fcf_yield": 16, "rank_dividend_yield": 85, "rank_shareholder_yield": 75, "rank_total_yield": 59, "rank_roe": 28, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 22, "rank_fcf_margin": 37, "rank_piotroski": 38, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 49, "value_composite": 77, "quality_composite": 10, "momentum_composite": 33, "growth_composite": 10, "yield_composite": 84, "svqf_composite": 93, "vc1_composite": 67, "vc2_composite": 73, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 74, "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": 36, "os": 0.54, "value": 0.23, "quality": 0.9, "momentum": 0.67, "confidence": 0.683, "coverage": 0.909, "pe_ratio": 3788.6723, "earnings_yield": 0.0003, "shareholder_yield": 0, "roe": 0.1318, "momentum_12_1": 0.0457, "complete_fields": { "id": 9054, "ticker_id": 30475, "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": "2026-06-07T13:36:54.386427+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36, "market_cap": 3796249680, "market_cap_usd": 3796249680, "enterprise_value": 3825161680, "shares_outstanding": 105451380, "fx_rate_to_usd": null, "pe_ratio": 3788.67233533, "pb_ratio": 499.30944101, "ptbv_ratio": 499.30944101, "ps_ratio": 54.62779963, "pcf_ratio": 346.62615778, "pfcf_ratio": 532.88176305, "ev_ebitda": 463.1507059, "ev_ebit": 1252.50873608, "ev_sales": 55.04384154, "ev_fcf": 536.94015722, "earnings_yield": 0.00026394, "fcf_yield": 0.0018624, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00024998, "total_yield": 0.00024998, "gross_margin": 0.65783604, "operating_margin": 0.04394687, "net_margin": 0.01441872, "ebitda_margin": 0.1188465, "fcf_margin": 0.10251392, "roe": 0.13179008, "roa": 0.01749088, "roic": 0.06272765, "roc_greenblatt": null, "asset_turnover": 1.21306754, "cash_conversion": 7.10978044, "accruals_ratio": -0.17368687, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.50066594, "debt_to_assets": 0.5538953, "interest_coverage": 2.15830389, "current_ratio": 0.81180945, "quick_ratio": 0.81180945, "net_debt": 28912000, "revenue_growth_1y": 0.11037789, "revenue_growth_3y_cagr": 0.00163137, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.64119952, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05540741, "book_value_growth_1y": 0.14933539, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.060171, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01639339, "price_return_3m": 0.2371134, "price_return_6m": 0.04347826, "price_return_9m": -0.04, "price_return_12m": 0.02857143, "price_return_12m_ex1m": 0.04571423, "distance_from_52w_high": -0.23404255, "distance_from_52w_low": 0.26760563, "relative_strength": -0.14456915, "local_beta": 0.796, "volatility_252d": 0.46954, "volatility_60d": 0.943327, "max_drawdown_12m": -0.39574468, "revenue_ttm": 69493000, "gross_profit_ttm": 45715000, "ebit_ttm": 3054000, "ebitda_ttm": 8259000, "net_income_ttm": 1002000, "eps_diluted_ttm": 0.00950201, "operating_cash_flow_ttm": 10952000, "capital_expenditure_ttm": -3828000, "fcf_ttm": 7124000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1415000, "cash_and_equivalents": 2819000, "total_current_assets": 22410000, "total_current_liabilities": 27605000, "net_ppe": null, "total_assets": 57287000, "total_debt": 31731000, "total_equity": 7603000, "net_working_capital": -1090000, "book_value_per_share": 0.07209958, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.07209958, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 89, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 28, "rank_pcf": 20, "rank_ev_ebitda": 30, "rank_ev_ebit": 73, "rank_earnings_yield": 85, "rank_fcf_yield": 16, "rank_dividend_yield": 85, "rank_shareholder_yield": 75, "rank_total_yield": 59, "rank_roe": 28, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 22, "rank_fcf_margin": 37, "rank_piotroski": 38, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 49, "value_composite": 77, "quality_composite": 10, "momentum_composite": 33, "growth_composite": 10, "yield_composite": 84, "svqf_composite": 93, "vc1_composite": 67, "vc2_composite": 73, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 74, "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": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "income_statement": { "revenue": 69493000, "cost_of_revenue": 23778000, "gross_profit": 45715000, "ebit": 3054000, "ebitda": 8259000, "pretax_income": null, "tax_provision": null, "net_income": 1002000, "net_income_to_common": 1002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2762000, "total_current_assets": 17438000, "total_assets": 49715000, "short_term_debt": 1805000, "long_term_debt": null, "total_debt": 25099000, "total_liabilities": null, "total_equity": 9695000, "shares_outstanding": 105451380, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10952000, "capital_expenditure": -3828000, "free_cash_flow": 7124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -949000 }, "complete_fields": { "id": 396886, "ticker_id": 30475, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8259000", "netIncome": "1002000", "grossProfit": "45715000", "totalRevenue": "69493000", "costOfRevenue": "23778000", "interestExpense": "1415000", "operatingIncome": "3054000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5668000" }, "balance": { "totalDebt": "25099000", "totalAssets": "49715000", "longTermDebt": null, "shortTermDebt": "1805000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "105451380", "totalCurrentAssets": "17438000", "totalShareholderEquity": "9695000", "totalCurrentLiabilities": "19718000", "cashAndShortTermInvestments": "2762000" }, "cashflow": { "freeCashFlow": "7124000", "dividendsPaid": null, "issuanceOfDebt": "22521000", "issuanceOfStock": null, "repaymentOfDebt": "-23470000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "10952000", "repurchaseOfStock": null, "capitalExpenditures": "-3828000" } }, "revenue": 69493000, "cost_of_revenue": 23778000, "gross_profit": 45715000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3054000, "depreciation_amortisation": 5668000, "ebitda": 8259000, "interest_expense": 1415000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1002000, "net_income_continuing_ops": null, "net_income_to_common": 1002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2762000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17438000, "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": 49715000, "short_term_debt": 1805000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19718000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9695000, "shares_outstanding": 105451380, "operating_cash_flow": 10952000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3828000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -949000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8259000", "netIncome": "1002000", "grossProfit": "45715000", "totalRevenue": "69493000", "costOfRevenue": "23778000", "interestExpense": "1415000", "operatingIncome": "3054000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5668000" }, "balance": { "totalDebt": "25099000", "totalAssets": "49715000", "longTermDebt": null, "shortTermDebt": "1805000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "105451380", "totalCurrentAssets": "17438000", "totalShareholderEquity": "9695000", "totalCurrentLiabilities": "19718000", "cashAndShortTermInvestments": "2762000" }, "cashflow": { "freeCashFlow": "7124000", "dividendsPaid": null, "issuanceOfDebt": "22521000", "issuanceOfStock": null, "repaymentOfDebt": "-23470000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "10952000", "repurchaseOfStock": null, "capitalExpenditures": "-3828000" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "income_statement": { "revenue": 62585000, "cost_of_revenue": 21486000, "gross_profit": 41099000, "ebit": 17000, "ebitda": 7104000, "pretax_income": null, "tax_provision": null, "net_income": 610000, "net_income_to_common": 610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2005000, "total_current_assets": 15608000, "total_assets": 45121000, "short_term_debt": 2754000, "long_term_debt": null, "total_debt": 25396000, "total_liabilities": null, "total_equity": 8428000, "shares_outstanding": 105360000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8594000, "capital_expenditure": -1844000, "free_cash_flow": 6750000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1949000 }, "complete_fields": { "id": 396888, "ticker_id": 30475, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7104000", "netIncome": "610000", "grossProfit": "41099000", "totalRevenue": "62585000", "costOfRevenue": "21486000", "interestExpense": "1362000", "operatingIncome": "17000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5012000" }, "balance": { "totalDebt": "25396000", "totalAssets": "45121000", "longTermDebt": null, "shortTermDebt": "2754000", "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "105360000", "totalCurrentAssets": "15608000", "totalShareholderEquity": "8428000", "totalCurrentLiabilities": "16785000", "cashAndShortTermInvestments": "2005000" }, "cashflow": { "freeCashFlow": "6750000", "dividendsPaid": "0", "issuanceOfDebt": "23974000", "issuanceOfStock": null, "repaymentOfDebt": "-25923000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "8594000", "repurchaseOfStock": null, "capitalExpenditures": "-1844000" } }, "revenue": 62585000, "cost_of_revenue": 21486000, "gross_profit": 41099000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17000, "depreciation_amortisation": 5012000, "ebitda": 7104000, "interest_expense": 1362000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 610000, "net_income_continuing_ops": null, "net_income_to_common": 610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2005000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15608000, "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": 45121000, "short_term_debt": 2754000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16785000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8428000, "shares_outstanding": 105360000, "operating_cash_flow": 8594000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1949000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7104000", "netIncome": "610000", "grossProfit": "41099000", "totalRevenue": "62585000", "costOfRevenue": "21486000", "interestExpense": "1362000", "operatingIncome": "17000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5012000" }, "balance": { "totalDebt": "25396000", "totalAssets": "45121000", "longTermDebt": null, "shortTermDebt": "2754000", "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "105360000", "totalCurrentAssets": "15608000", "totalShareholderEquity": "8428000", "totalCurrentLiabilities": "16785000", "cashAndShortTermInvestments": "2005000" }, "cashflow": { "freeCashFlow": "6750000", "dividendsPaid": "0", "issuanceOfDebt": "23974000", "issuanceOfStock": null, "repaymentOfDebt": "-25923000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "8594000", "repurchaseOfStock": null, "capitalExpenditures": "-1844000" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "income_statement": { "revenue": 62340000, "cost_of_revenue": 23994000, "gross_profit": 38346000, "ebit": 3859000, "ebitda": -333000, "pretax_income": null, "tax_provision": null, "net_income": -6092000, "net_income_to_common": -6092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1962000, "total_current_assets": 16328000, "total_assets": 50688000, "short_term_debt": 4716000, "long_term_debt": null, "total_debt": 33982000, "total_liabilities": null, "total_equity": 7664000, "shares_outstanding": 105360000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9338000, "capital_expenditure": -4928000, "free_cash_flow": 4410000, "dividends_paid": -272000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1012000 }, "complete_fields": { "id": 396889, "ticker_id": 30475, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-333000", "netIncome": "-6092000", "grossProfit": "38346000", "totalRevenue": "62340000", "costOfRevenue": "23994000", "interestExpense": "1065000", "operatingIncome": "3859000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5129000" }, "balance": { "totalDebt": "33982000", "totalAssets": "50688000", "longTermDebt": null, "shortTermDebt": "4716000", "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "105360000", "totalCurrentAssets": "16328000", "totalShareholderEquity": "7664000", "totalCurrentLiabilities": "15028000", "cashAndShortTermInvestments": "1962000" }, "cashflow": { "freeCashFlow": "4410000", "dividendsPaid": "-272000", "issuanceOfDebt": "18689000", "issuanceOfStock": "0", "repaymentOfDebt": "-19701000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "9338000", "repurchaseOfStock": null, "capitalExpenditures": "-4928000" } }, "revenue": 62340000, "cost_of_revenue": 23994000, "gross_profit": 38346000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3859000, "depreciation_amortisation": 5129000, "ebitda": -333000, "interest_expense": 1065000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6092000, "net_income_continuing_ops": null, "net_income_to_common": -6092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1962000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16328000, "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": 50688000, "short_term_debt": 4716000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15028000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7664000, "shares_outstanding": 105360000, "operating_cash_flow": 9338000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -272000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1012000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-333000", "netIncome": "-6092000", "grossProfit": "38346000", "totalRevenue": "62340000", "costOfRevenue": "23994000", "interestExpense": "1065000", "operatingIncome": "3859000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5129000" }, "balance": { "totalDebt": "33982000", "totalAssets": "50688000", "longTermDebt": null, "shortTermDebt": "4716000", "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "105360000", "totalCurrentAssets": "16328000", "totalShareholderEquity": "7664000", "totalCurrentLiabilities": "15028000", "cashAndShortTermInvestments": "1962000" }, "cashflow": { "freeCashFlow": "4410000", "dividendsPaid": "-272000", "issuanceOfDebt": "18689000", "issuanceOfStock": "0", "repaymentOfDebt": "-19701000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "9338000", "repurchaseOfStock": null, "capitalExpenditures": "-4928000" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "income_statement": { "revenue": 69154000, "cost_of_revenue": 24111000, "gross_profit": 45043000, "ebit": 2394000, "ebitda": 4685000, "pretax_income": null, "tax_provision": null, "net_income": -86000, "net_income_to_common": -86000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3782000, "total_current_assets": 22787000, "total_assets": 51111000, "short_term_debt": 5540000, "long_term_debt": 0, "total_debt": 27989000, "total_liabilities": null, "total_equity": 13411000, "shares_outstanding": 105360000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4306000, "capital_expenditure": -3513000, "free_cash_flow": 793000, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": 54000, "net_debt_issued": 2737000 }, "complete_fields": { "id": 396890, "ticker_id": 30475, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4685000", "netIncome": "-86000", "grossProfit": "45043000", "totalRevenue": "69154000", "costOfRevenue": "24111000", "interestExpense": "623000", "operatingIncome": "2394000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3968000" }, "balance": { "totalDebt": "27989000", "totalAssets": "51111000", "longTermDebt": "0", "shortTermDebt": "5540000", "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": "105360000", "totalCurrentAssets": "22787000", "totalShareholderEquity": "13411000", "totalCurrentLiabilities": "16835000", "cashAndShortTermInvestments": "3782000" }, "cashflow": { "freeCashFlow": "793000", "dividendsPaid": "-1900000", "issuanceOfDebt": "28320000", "issuanceOfStock": "54000", "repaymentOfDebt": "-25583000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "4306000", "repurchaseOfStock": null, "capitalExpenditures": "-3513000" } }, "revenue": 69154000, "cost_of_revenue": 24111000, "gross_profit": 45043000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2394000, "depreciation_amortisation": 3968000, "ebitda": 4685000, "interest_expense": 623000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -86000, "net_income_continuing_ops": null, "net_income_to_common": -86000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3782000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22787000, "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": 51111000, "short_term_debt": 5540000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16835000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13411000, "shares_outstanding": 105360000, "operating_cash_flow": 4306000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3513000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": 54000, "net_debt_issued": 2737000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4685000", "netIncome": "-86000", "grossProfit": "45043000", "totalRevenue": "69154000", "costOfRevenue": "24111000", "interestExpense": "623000", "operatingIncome": "2394000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3968000" }, "balance": { "totalDebt": "27989000", "totalAssets": "51111000", "longTermDebt": "0", "shortTermDebt": "5540000", "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": "105360000", "totalCurrentAssets": "22787000", "totalShareholderEquity": "13411000", "totalCurrentLiabilities": "16835000", "cashAndShortTermInvestments": "3782000" }, "cashflow": { "freeCashFlow": "793000", "dividendsPaid": "-1900000", "issuanceOfDebt": "28320000", "issuanceOfStock": "54000", "repaymentOfDebt": "-25583000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "4306000", "repurchaseOfStock": null, "capitalExpenditures": "-3513000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+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": 2819000, "total_current_assets": 22410000, "total_assets": 57287000, "short_term_debt": 6924000, "long_term_debt": 21220000, "total_debt": 31731000, "total_liabilities": null, "total_equity": 7603000, "shares_outstanding": 105451380, "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": 396884, "ticker_id": 30475, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "31731000", "totalAssets": "57287000", "longTermDebt": "21220000", "shortTermDebt": "6924000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "105451380", "totalCurrentAssets": "22410000", "totalShareholderEquity": "7603000", "totalCurrentLiabilities": "27605000", "cashAndShortTermInvestments": "2819000" } }, "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": 2819000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22410000, "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": 57287000, "short_term_debt": 6924000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27605000, "long_term_debt": 21220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7603000, "shares_outstanding": 105451380, "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": "31731000", "totalAssets": "57287000", "longTermDebt": "21220000", "shortTermDebt": "6924000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "105451380", "totalCurrentAssets": "22410000", "totalShareholderEquity": "7603000", "totalCurrentLiabilities": "27605000", "cashAndShortTermInvestments": "2819000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+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": 2762000, "total_current_assets": 17438000, "total_assets": 49715000, "short_term_debt": 1805000, "long_term_debt": 19586000, "total_debt": 25099000, "total_liabilities": null, "total_equity": 9695000, "shares_outstanding": 105451380, "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": 396885, "ticker_id": 30475, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "25099000", "totalAssets": "49715000", "longTermDebt": "19586000", "shortTermDebt": "1805000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "105451380", "totalCurrentAssets": "17438000", "totalShareholderEquity": "9695000", "totalCurrentLiabilities": "19718000", "cashAndShortTermInvestments": "2762000" } }, "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": 2762000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17438000, "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": 49715000, "short_term_debt": 1805000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19718000, "long_term_debt": 19586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9695000, "shares_outstanding": 105451380, "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": "25099000", "totalAssets": "49715000", "longTermDebt": "19586000", "shortTermDebt": "1805000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "105451380", "totalCurrentAssets": "17438000", "totalShareholderEquity": "9695000", "totalCurrentLiabilities": "19718000", "cashAndShortTermInvestments": "2762000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+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": 3091000, "total_current_assets": 23103000, "total_assets": 53224000, "short_term_debt": 7273000, "long_term_debt": 19279000, "total_debt": 29803000, "total_liabilities": null, "total_equity": 6349000, "shares_outstanding": 105451380, "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": 396887, "ticker_id": 30475, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:03.723129+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "29803000", "totalAssets": "53224000", "longTermDebt": "19279000", "shortTermDebt": "7273000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "105451380", "totalCurrentAssets": "23103000", "totalShareholderEquity": "6349000", "totalCurrentLiabilities": "26957000", "cashAndShortTermInvestments": "3091000" } }, "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": 3091000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23103000, "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": 53224000, "short_term_debt": 7273000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26957000, "long_term_debt": 19279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6349000, "shares_outstanding": 105451380, "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": "29803000", "totalAssets": "53224000", "longTermDebt": "19279000", "shortTermDebt": "7273000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "105451380", "totalCurrentAssets": "23103000", "totalShareholderEquity": "6349000", "totalCurrentLiabilities": "26957000", "cashAndShortTermInvestments": "3091000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "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" ] } } }