{ "ticker": { "uuid": "34f32531-08f3-4128-87cb-620f78bff31c", "symbol": "ADF", "name": "Facilities by ADF plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/34f32531-08f3-4128-87cb-620f78bff31c/", "api_url": "https://sharemaestro.com/factors/api/tickers/34f32531-08f3-4128-87cb-620f78bff31c/" }, "ticker_metadata": { "id": 26471, "uuid": "34f32531-08f3-4128-87cb-620f78bff31c", "symbol": "ADF", "name": "Facilities by ADF plc", "asset_type": "equity", "market_cap": 13747404, "stock_exchange_id": 19, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "Facilities by ADF plc provides premium serviced production facilities, location, and equipment hire to the film and high-end television industry in the United Kingdom and Europe. The company's fleet consists of costume, make-up, production offices, artiste trailers, honey wagon, dining, tech vehicles, assisted access, and generators for traditional and on-demand content production companies. Facilities by ADF plc was founded in 1992 and is headquartered in Bridgend, 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": "34f32531-08f3-4128-87cb-620f78bff31c", "symbol": "ADF", "name": "Facilities by ADF plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/34f32531-08f3-4128-87cb-620f78bff31c/", "api_url": "https://sharemaestro.com/factors/api/tickers/34f32531-08f3-4128-87cb-620f78bff31c/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.87, "value": 0.97, "quality": 0.68, "momentum": 0.21, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 12.5, "market_cap": 1347784700, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0076, "shareholder_yield": 0.0004, "roe": 0, "piotroski_f_score": 5, "momentum_12_1": -0.152, "volatility_252d": 0.5359 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:10.885459+00:00", "batch_id": "" }, "size": { "price_close": 12.5, "market_cap": 1347784700, "market_cap_usd": 1347784700, "enterprise_value": 1370284700, "shares_outstanding": 107822776, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 40.5959, "ptbv_ratio": 40.5959, "ps_ratio": 32.634, "pcf_ratio": 144.9231, "pfcf_ratio": 182.1331, "ev_ebitda": 131.7581, "ev_ebit": 527.0326, "ev_sales": 33.1788, "ev_fcf": 185.1736, "earnings_yield": null, "fcf_yield": 0.0054, "price_to_sales": 32.634, "price_to_book": 40.5959, "price_to_cashflow": 144.9231, "ebitda_to_ev": 0.0076, "sales_yield": 0.0301 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0, "shareholder_yield": 0.0004, "debt_paydown_yield": null, "total_yield": 0.0004 }, "quality": { "gross_margin": 0.3777, "operating_margin": 0.063, "net_margin": 0, "ebitda_margin": 0.2518, "fcf_margin": 0.1792, "roe": 0, "roa": 0, "roic": 0.035, "roc_greenblatt": null, "asset_turnover": 0.5801, "cash_conversion": null, "accruals_ratio": -0.1306, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1153, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2191, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.1635, "debt_to_assets": 0.3469, "interest_coverage": 1.3684, "current_ratio": 0.4752, "quick_ratio": 0.4752, "net_debt": 22500000, "local_beta": 0.3575, "volatility_252d": 0.5359, "volatility_60d": 0.9263, "max_drawdown_12m": -0.4883, "risk_adjusted_momentum": -0.2837 }, "growth": { "revenue_growth_1y": 0.1733, "revenue_growth_3y_cagr": 0.0955, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2816, "book_value_growth_1y": -0.0148, "revenue_growth": 0.1733, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.1667, "price_return_6m": -0.2646, "price_return_9m": -0.3589, "price_return_12m": -0.152, "price_return_12m_ex1m": -0.152, "momentum_6m": -0.2646, "momentum_12m": -0.152, "momentum_12_1": -0.152, "distance_from_52w_high": -0.4315, "distance_from_52w_low": 0.1111, "relative_strength": -0.3252 }, "raw_ttm": { "revenue_ttm": 41300000, "gross_profit_ttm": 15600000, "ebit_ttm": 2600000, "ebitda_ttm": 10400000, "net_income_ttm": 0, "eps_diluted_ttm": null, "operating_cash_flow_ttm": 9300000, "capital_expenditure_ttm": -1900000, "fcf_ttm": 7400000, "dividends_paid_ttm": -500000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 1900000, "cash_and_equivalents": 2200000, "total_current_assets": 6700000, "total_current_liabilities": 14100000, "net_ppe": null, "total_assets": 71200000, "total_debt": 24700000, "total_equity": 33200000, "net_working_capital": -1800000, "book_value_per_share": 0.3079, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.3079 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 14, "rank_pcf": 6, "rank_ev_ebitda": 5, "rank_ev_ebit": 39, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 29, "rank_shareholder_yield": 41, "rank_total_yield": 52, "rank_roe": 69, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 61, "rank_fcf_margin": 19, "rank_piotroski": 52, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 69 }, "composites": { "value_composite": 3, "quality_composite": 32, "momentum_composite": 79, "growth_composite": 20, "yield_composite": 27, "svqf_composite": 39, "vc1_composite": 3, "vc2_composite": 4, "vc3_composite": 6, "trending_value_composite": 81, "overall_composite": 13, "quality_value_composite": 0.8122, "os_score": 0.87, "value_percentile": 0.97, "quality_percentile": 0.68, "momentum_percentile": 0.21, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 81, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8626, "ticker_id": 26471, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:10.885459+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.5, "market_cap": 1347784700, "market_cap_usd": 1347784700, "enterprise_value": 1370284700, "shares_outstanding": 107822776, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 40.5959247, "ptbv_ratio": 40.5959247, "ps_ratio": 32.63401211, "pcf_ratio": 144.92308602, "pfcf_ratio": 182.13306757, "ev_ebitda": 131.75814423, "ev_ebit": 527.03257692, "ev_sales": 33.1788063, "ev_fcf": 185.17360811, "earnings_yield": null, "fcf_yield": 0.00540034, "dividend_yield": 0.00037098, "buyback_yield": 0, "shareholder_yield": 0.00037098, "debt_paydown_yield": null, "total_yield": 0.00037098, "gross_margin": 0.37772397, "operating_margin": 0.062954, "net_margin": 0, "ebitda_margin": 0.25181598, "fcf_margin": 0.17917676, "roe": 0, "roa": 0, "roic": 0.03500898, "roc_greenblatt": null, "asset_turnover": 0.58005618, "cash_conversion": null, "accruals_ratio": -0.13061798, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.16346154, "debt_to_assets": 0.34691011, "interest_coverage": 1.36842105, "current_ratio": 0.4751773, "quick_ratio": 0.4751773, "net_debt": 22500000, "revenue_growth_1y": 0.17329545, "revenue_growth_3y_cagr": 0.09549131, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2815534, "book_value_growth_1y": -0.01483658, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.115333, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.16666667, "price_return_6m": -0.26457982, "price_return_9m": -0.35886441, "price_return_12m": -0.15204216, "price_return_12m_ex1m": -0.15204216, "distance_from_52w_high": -0.43148281, "distance_from_52w_low": 0.11111111, "relative_strength": -0.32518275, "local_beta": 0.3575, "volatility_252d": 0.535902, "volatility_60d": 0.926261, "max_drawdown_12m": -0.48833453, "revenue_ttm": 41300000, "gross_profit_ttm": 15600000, "ebit_ttm": 2600000, "ebitda_ttm": 10400000, "net_income_ttm": 0, "eps_diluted_ttm": null, "operating_cash_flow_ttm": 9300000, "capital_expenditure_ttm": -1900000, "fcf_ttm": 7400000, "dividends_paid_ttm": -500000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 1900000, "cash_and_equivalents": 2200000, "total_current_assets": 6700000, "total_current_liabilities": 14100000, "net_ppe": null, "total_assets": 71200000, "total_debt": 24700000, "total_equity": 33200000, "net_working_capital": -1800000, "book_value_per_share": 0.30791268, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.30791268, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 14, "rank_pcf": 6, "rank_ev_ebitda": 5, "rank_ev_ebit": 39, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 29, "rank_shareholder_yield": 41, "rank_total_yield": 52, "rank_roe": 69, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 61, "rank_fcf_margin": 19, "rank_piotroski": 52, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 69, "value_composite": 3, "quality_composite": 32, "momentum_composite": 79, "growth_composite": 20, "yield_composite": 27, "svqf_composite": 39, "vc1_composite": 3, "vc2_composite": 4, "vc3_composite": 6, "trending_value_composite": 81, "overall_composite": 13, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.5, "os": 0.87, "value": 0.97, "quality": 0.68, "momentum": 0.21, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0004, "roe": 0, "momentum_12_1": -0.152, "complete_fields": { "id": 8626, "ticker_id": 26471, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:10.885459+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.5, "market_cap": 1347784700, "market_cap_usd": 1347784700, "enterprise_value": 1370284700, "shares_outstanding": 107822776, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 40.5959247, "ptbv_ratio": 40.5959247, "ps_ratio": 32.63401211, "pcf_ratio": 144.92308602, "pfcf_ratio": 182.13306757, "ev_ebitda": 131.75814423, "ev_ebit": 527.03257692, "ev_sales": 33.1788063, "ev_fcf": 185.17360811, "earnings_yield": null, "fcf_yield": 0.00540034, "dividend_yield": 0.00037098, "buyback_yield": 0, "shareholder_yield": 0.00037098, "debt_paydown_yield": null, "total_yield": 0.00037098, "gross_margin": 0.37772397, "operating_margin": 0.062954, "net_margin": 0, "ebitda_margin": 0.25181598, "fcf_margin": 0.17917676, "roe": 0, "roa": 0, "roic": 0.03500898, "roc_greenblatt": null, "asset_turnover": 0.58005618, "cash_conversion": null, "accruals_ratio": -0.13061798, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.16346154, "debt_to_assets": 0.34691011, "interest_coverage": 1.36842105, "current_ratio": 0.4751773, "quick_ratio": 0.4751773, "net_debt": 22500000, "revenue_growth_1y": 0.17329545, "revenue_growth_3y_cagr": 0.09549131, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2815534, "book_value_growth_1y": -0.01483658, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.115333, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.16666667, "price_return_6m": -0.26457982, "price_return_9m": -0.35886441, "price_return_12m": -0.15204216, "price_return_12m_ex1m": -0.15204216, "distance_from_52w_high": -0.43148281, "distance_from_52w_low": 0.11111111, "relative_strength": -0.32518275, "local_beta": 0.3575, "volatility_252d": 0.535902, "volatility_60d": 0.926261, "max_drawdown_12m": -0.48833453, "revenue_ttm": 41300000, "gross_profit_ttm": 15600000, "ebit_ttm": 2600000, "ebitda_ttm": 10400000, "net_income_ttm": 0, "eps_diluted_ttm": null, "operating_cash_flow_ttm": 9300000, "capital_expenditure_ttm": -1900000, "fcf_ttm": 7400000, "dividends_paid_ttm": -500000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 1900000, "cash_and_equivalents": 2200000, "total_current_assets": 6700000, "total_current_liabilities": 14100000, "net_ppe": null, "total_assets": 71200000, "total_debt": 24700000, "total_equity": 33200000, "net_working_capital": -1800000, "book_value_per_share": 0.30791268, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.30791268, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 14, "rank_pcf": 6, "rank_ev_ebitda": 5, "rank_ev_ebit": 39, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 29, "rank_shareholder_yield": 41, "rank_total_yield": 52, "rank_roe": 69, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 61, "rank_fcf_margin": 19, "rank_piotroski": 52, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 69, "value_composite": 3, "quality_composite": 32, "momentum_composite": 79, "growth_composite": 20, "yield_composite": 27, "svqf_composite": 39, "vc1_composite": 3, "vc2_composite": 4, "vc3_composite": 6, "trending_value_composite": 81, "overall_composite": 13, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "income_statement": { "revenue": 41300000, "cost_of_revenue": 25700000, "gross_profit": 15600000, "ebit": 2600000, "ebitda": 10400000, "pretax_income": null, "tax_provision": null, "net_income": 0, "net_income_to_common": 0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000, "total_current_assets": 6700000, "total_assets": 71200000, "short_term_debt": null, "long_term_debt": null, "total_debt": 24700000, "total_liabilities": null, "total_equity": 33200000, "shares_outstanding": 107822776, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": -1900000, "free_cash_flow": 7400000, "dividends_paid": -500000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 391006, "ticker_id": 26471, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10400000", "netIncome": "0", "grossProfit": "15600000", "totalRevenue": "41300000", "costOfRevenue": "25700000", "interestExpense": "1900000", "operatingIncome": "2600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9300000" }, "balance": { "totalDebt": "24700000", "totalAssets": "71200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107822776", "totalCurrentAssets": "6700000", "totalShareholderEquity": "33200000", "totalCurrentLiabilities": "14100000", "cashAndShortTermInvestments": "2200000" }, "cashflow": { "freeCashFlow": "7400000", "dividendsPaid": "-500000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "9300000", "repurchaseOfStock": null, "capitalExpenditures": "-1900000" } }, "revenue": 41300000, "cost_of_revenue": 25700000, "gross_profit": 15600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2600000, "depreciation_amortisation": 9300000, "ebitda": 10400000, "interest_expense": 1900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 0, "net_income_continuing_ops": null, "net_income_to_common": 0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6700000, "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": 71200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 24700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33200000, "shares_outstanding": 107822776, "operating_cash_flow": 9300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -500000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10400000", "netIncome": "0", "grossProfit": "15600000", "totalRevenue": "41300000", "costOfRevenue": "25700000", "interestExpense": "1900000", "operatingIncome": "2600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9300000" }, "balance": { "totalDebt": "24700000", "totalAssets": "71200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107822776", "totalCurrentAssets": "6700000", "totalShareholderEquity": "33200000", "totalCurrentLiabilities": "14100000", "cashAndShortTermInvestments": "2200000" }, "cashflow": { "freeCashFlow": "7400000", "dividendsPaid": "-500000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "9300000", "repurchaseOfStock": null, "capitalExpenditures": "-1900000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "income_statement": { "revenue": 35200000, "cost_of_revenue": 22300000, "gross_profit": 12900000, "ebit": 1500000, "ebitda": 4200000, "pretax_income": null, "tax_provision": null, "net_income": -3000000, "net_income_to_common": -3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2300000, "total_current_assets": 6100000, "total_assets": 74200000, "short_term_debt": null, "long_term_debt": null, "total_debt": 25500000, "total_liabilities": null, "total_equity": 33700000, "shares_outstanding": 107822800, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11700000, "capital_expenditure": -1400000, "free_cash_flow": 10300000, "dividends_paid": -1300000, "share_repurchases": null, "shares_issued": 10500000, "net_debt_issued": null }, "complete_fields": { "id": 391009, "ticker_id": 26471, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4200000", "netIncome": "-3000000", "grossProfit": "12900000", "totalRevenue": "35200000", "costOfRevenue": "22300000", "interestExpense": "1500000", "operatingIncome": "1500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5500000" }, "balance": { "totalDebt": "25500000", "totalAssets": "74200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "107822800", "totalCurrentAssets": "6100000", "totalShareholderEquity": "33700000", "totalCurrentLiabilities": "10000000", "cashAndShortTermInvestments": "2300000" }, "cashflow": { "freeCashFlow": "10300000", "dividendsPaid": "-1300000", "issuanceOfDebt": null, "issuanceOfStock": "10500000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11700000", "repurchaseOfStock": null, "capitalExpenditures": "-1400000" } }, "revenue": 35200000, "cost_of_revenue": 22300000, "gross_profit": 12900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1500000, "depreciation_amortisation": 5500000, "ebitda": 4200000, "interest_expense": 1500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3000000, "net_income_continuing_ops": null, "net_income_to_common": -3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6100000, "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": 74200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33700000, "shares_outstanding": 107822800, "operating_cash_flow": 11700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1300000, "share_repurchases": null, "shares_issued": 10500000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4200000", "netIncome": "-3000000", "grossProfit": "12900000", "totalRevenue": "35200000", "costOfRevenue": "22300000", "interestExpense": "1500000", "operatingIncome": "1500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5500000" }, "balance": { "totalDebt": "25500000", "totalAssets": "74200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "107822800", "totalCurrentAssets": "6100000", "totalShareholderEquity": "33700000", "totalCurrentLiabilities": "10000000", "cashAndShortTermInvestments": "2300000" }, "cashflow": { "freeCashFlow": "10300000", "dividendsPaid": "-1300000", "issuanceOfDebt": null, "issuanceOfStock": "10500000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11700000", "repurchaseOfStock": null, "capitalExpenditures": "-1400000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "income_statement": { "revenue": 34796000, "cost_of_revenue": 22399000, "gross_profit": 12397000, "ebit": 2269000, "ebitda": 7007000, "pretax_income": null, "tax_provision": null, "net_income": 794000, "net_income_to_common": 794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3533000, "total_current_assets": 5819000, "total_assets": 56246000, "short_term_debt": null, "long_term_debt": null, "total_debt": 25208000, "total_liabilities": null, "total_equity": 24967000, "shares_outstanding": 80907419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5053000, "capital_expenditure": -4537000, "free_cash_flow": 516000, "dividends_paid": -1130000, "share_repurchases": null, "shares_issued": 70000, "net_debt_issued": null }, "complete_fields": { "id": 391010, "ticker_id": 26471, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7007000", "netIncome": "794000", "grossProfit": "12397000", "totalRevenue": "34796000", "costOfRevenue": "22399000", "interestExpense": "1396000", "operatingIncome": "2269000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4996000" }, "balance": { "totalDebt": "25208000", "totalAssets": "56246000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "80907419", "totalCurrentAssets": "5819000", "totalShareholderEquity": "24967000", "totalCurrentLiabilities": "8565000", "cashAndShortTermInvestments": "3533000" }, "cashflow": { "freeCashFlow": "516000", "dividendsPaid": "-1130000", "issuanceOfDebt": null, "issuanceOfStock": "70000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5053000", "repurchaseOfStock": null, "capitalExpenditures": "-4537000" } }, "revenue": 34796000, "cost_of_revenue": 22399000, "gross_profit": 12397000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2269000, "depreciation_amortisation": 4996000, "ebitda": 7007000, "interest_expense": 1396000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 794000, "net_income_continuing_ops": null, "net_income_to_common": 794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3533000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5819000, "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": 56246000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8565000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24967000, "shares_outstanding": 80907419, "operating_cash_flow": 5053000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1130000, "share_repurchases": null, "shares_issued": 70000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 516000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7007000", "netIncome": "794000", "grossProfit": "12397000", "totalRevenue": "34796000", "costOfRevenue": "22399000", "interestExpense": "1396000", "operatingIncome": "2269000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4996000" }, "balance": { "totalDebt": "25208000", "totalAssets": "56246000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "80907419", "totalCurrentAssets": "5819000", "totalShareholderEquity": "24967000", "totalCurrentLiabilities": "8565000", "cashAndShortTermInvestments": "3533000" }, "cashflow": { "freeCashFlow": "516000", "dividendsPaid": "-1130000", "issuanceOfDebt": null, "issuanceOfStock": "70000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5053000", "repurchaseOfStock": null, "capitalExpenditures": "-4537000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "income_statement": { "revenue": 31414000, "cost_of_revenue": 19742000, "gross_profit": 11672000, "ebit": 5395000, "ebitda": 7830000, "pretax_income": null, "tax_provision": null, "net_income": 4612000, "net_income_to_common": 4612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9518000, "total_current_assets": 12980000, "total_assets": 56850000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 21229000, "total_liabilities": null, "total_equity": 25417000, "shares_outstanding": 79407419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4266000, "capital_expenditure": -5101000, "free_cash_flow": -835000, "dividends_paid": -350000, "share_repurchases": null, "shares_issued": 15005000, "net_debt_issued": -342000 }, "complete_fields": { "id": 391011, "ticker_id": 26471, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7830000", "netIncome": "4612000", "grossProfit": "11672000", "totalRevenue": "31414000", "costOfRevenue": "19742000", "interestExpense": "702000", "operatingIncome": "5395000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2513000" }, "balance": { "totalDebt": "21229000", "totalAssets": "56850000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "79407419", "totalCurrentAssets": "12980000", "totalShareholderEquity": "25417000", "totalCurrentLiabilities": "10027000", "cashAndShortTermInvestments": "9518000" }, "cashflow": { "freeCashFlow": "-835000", "dividendsPaid": "-350000", "issuanceOfDebt": null, "issuanceOfStock": "15005000", "repaymentOfDebt": "-342000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4266000", "repurchaseOfStock": null, "capitalExpenditures": "-5101000" } }, "revenue": 31414000, "cost_of_revenue": 19742000, "gross_profit": 11672000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5395000, "depreciation_amortisation": 2513000, "ebitda": 7830000, "interest_expense": 702000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4612000, "net_income_continuing_ops": null, "net_income_to_common": 4612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9518000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12980000, "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": 56850000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10027000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25417000, "shares_outstanding": 79407419, "operating_cash_flow": 4266000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -350000, "share_repurchases": null, "shares_issued": 15005000, "net_debt_issued": -342000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -835000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7830000", "netIncome": "4612000", "grossProfit": "11672000", "totalRevenue": "31414000", "costOfRevenue": "19742000", "interestExpense": "702000", "operatingIncome": "5395000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2513000" }, "balance": { "totalDebt": "21229000", "totalAssets": "56850000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "79407419", "totalCurrentAssets": "12980000", "totalShareholderEquity": "25417000", "totalCurrentLiabilities": "10027000", "cashAndShortTermInvestments": "9518000" }, "cashflow": { "freeCashFlow": "-835000", "dividendsPaid": "-350000", "issuanceOfDebt": null, "issuanceOfStock": "15005000", "repaymentOfDebt": "-342000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4266000", "repurchaseOfStock": null, "capitalExpenditures": "-5101000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+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": 100000, "long_term_debt": 242000, "total_debt": 342000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -604000 }, "complete_fields": { "id": 391012, "ticker_id": 26471, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "242000", "shortTermDebt": "100000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-604000", "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": 100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -604000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "242000", "shortTermDebt": "100000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-604000", "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": "2026-06-07T12:30:26.660741+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": 2200000, "total_current_assets": 6700000, "total_assets": 71200000, "short_term_debt": 7800000, "long_term_debt": 16900000, "total_debt": 24700000, "total_liabilities": null, "total_equity": 33200000, "shares_outstanding": 107822776, "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": 391005, "ticker_id": 26471, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "24700000", "totalAssets": "71200000", "longTermDebt": "16900000", "shortTermDebt": "7800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107822776", "totalCurrentAssets": "6700000", "totalShareholderEquity": "33200000", "totalCurrentLiabilities": "14100000", "cashAndShortTermInvestments": "2200000" } }, "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": 2200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6700000, "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": 71200000, "short_term_debt": 7800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14100000, "long_term_debt": 16900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 24700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33200000, "shares_outstanding": 107822776, "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": "24700000", "totalAssets": "71200000", "longTermDebt": "16900000", "shortTermDebt": "7800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107822776", "totalCurrentAssets": "6700000", "totalShareholderEquity": "33200000", "totalCurrentLiabilities": "14100000", "cashAndShortTermInvestments": "2200000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+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": 1377000, "total_current_assets": 6783000, "total_assets": 75856000, "short_term_debt": 5579000, "long_term_debt": 19405000, "total_debt": 24984000, "total_liabilities": null, "total_equity": 32521000, "shares_outstanding": 107822800, "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": 391007, "ticker_id": 26471, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "24984000", "totalAssets": "75856000", "longTermDebt": "19405000", "shortTermDebt": "5579000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "107822800", "totalCurrentAssets": "6783000", "totalShareholderEquity": "32521000", "totalCurrentLiabilities": "14833000", "cashAndShortTermInvestments": "1377000" } }, "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": 1377000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6783000, "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": 75856000, "short_term_debt": 5579000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14833000, "long_term_debt": 19405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 24984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32521000, "shares_outstanding": 107822800, "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": "24984000", "totalAssets": "75856000", "longTermDebt": "19405000", "shortTermDebt": "5579000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "107822800", "totalCurrentAssets": "6783000", "totalShareholderEquity": "32521000", "totalCurrentLiabilities": "14833000", "cashAndShortTermInvestments": "1377000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+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": 2300000, "total_current_assets": 6100000, "total_assets": 74200000, "short_term_debt": 5200000, "long_term_debt": 20300000, "total_debt": 25500000, "total_liabilities": null, "total_equity": 33700000, "shares_outstanding": 107822800, "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": 391008, "ticker_id": 26471, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:26.660741+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "25500000", "totalAssets": "74200000", "longTermDebt": "20300000", "shortTermDebt": "5200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "107822800", "totalCurrentAssets": "6100000", "totalShareholderEquity": "33700000", "totalCurrentLiabilities": "10000000", "cashAndShortTermInvestments": "2300000" } }, "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": 2300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6100000, "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": 74200000, "short_term_debt": 5200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10000000, "long_term_debt": 20300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33700000, "shares_outstanding": 107822800, "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": "25500000", "totalAssets": "74200000", "longTermDebt": "20300000", "shortTermDebt": "5200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "107822800", "totalCurrentAssets": "6100000", "totalShareholderEquity": "33700000", "totalCurrentLiabilities": "10000000", "cashAndShortTermInvestments": "2300000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }