{ "ticker": { "uuid": "3b2b11c0-4b80-4734-8824-40783d6ac066", "symbol": "MEX", "name": "Tortilla Mexican Grill plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/3b2b11c0-4b80-4734-8824-40783d6ac066/", "api_url": "https://sharemaestro.com/factors/api/tickers/3b2b11c0-4b80-4734-8824-40783d6ac066/" }, "ticker_metadata": { "id": 29926, "uuid": "3b2b11c0-4b80-4734-8824-40783d6ac066", "symbol": "MEX", "name": "Tortilla Mexican Grill plc", "asset_type": "equity", "market_cap": 29577984, "stock_exchange_id": 19, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Tortilla Mexican Grill plc, together with its subsidiaries, operates, manages, and franchises Mexican restaurants under the Tortilla, Chilango, and Fresh Burritos brands in France, the United Kingdom, and the Middle East. The company was formerly known as Tortilla Mexican Grill Limited and changed its name to Tortilla Mexican Grill plc in September 2021. Tortilla Mexican Grill plc was founded in 2007 and is headquartered in London, 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": "3b2b11c0-4b80-4734-8824-40783d6ac066", "symbol": "MEX", "name": "Tortilla Mexican Grill plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/3b2b11c0-4b80-4734-8824-40783d6ac066/", "api_url": "https://sharemaestro.com/factors/api/tickers/3b2b11c0-4b80-4734-8824-40783d6ac066/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.27, "value": 0.4, "quality": 0.38, "momentum": 0.38, "coverage": 0.758, "confidence": 0.461, "delta": null }, "headline_factors": { "price": 74.5, "market_cap": 2880470309.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0026, "shareholder_yield": 0, "roe": 1.4321, "piotroski_f_score": 4, "momentum_12_1": 0.9367, "volatility_252d": 0.4287 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:18.157794+00:00", "batch_id": "" }, "size": { "price_close": 74.5, "market_cap": 2880470309.5, "market_cap_usd": 2880470309.5, "enterprise_value": 2925573122.5, "shares_outstanding": 38664031, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 42.3602, "pcf_ratio": 273.9958, "pfcf_ratio": 522.4267, "ev_ebitda": 382.3522, "ev_ebit": -2465.7086, "ev_sales": 43.0235, "ev_fcf": 530.607, "earnings_yield": null, "fcf_yield": 0.0019, "price_to_sales": 42.3602, "price_to_book": null, "price_to_cashflow": 273.9958, "ebitda_to_ev": 0.0026, "sales_yield": 0.0232 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.7662, "operating_margin": -0.0174, "net_margin": -0.0489, "ebitda_margin": 0.1125, "fcf_margin": 0.0811, "roe": 1.4321, "roa": -0.0611, "roic": -0.0208, "roc_greenblatt": null, "asset_turnover": 1.2497, "cash_conversion": -1.6575, "accruals_ratio": -0.2543, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1505, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9575, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 5.8946, "debt_to_assets": 0.8591, "interest_coverage": -0.5358, "current_ratio": 0.3121, "quick_ratio": 0.3121, "net_debt": 45102813, "local_beta": -0.4729, "volatility_252d": 0.4287, "volatility_60d": 1.07, "max_drawdown_12m": -0.2267, "risk_adjusted_momentum": 2.1849 }, "growth": { "revenue_growth_1y": 0.0354, "revenue_growth_3y_cagr": 0.1225, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0207, "book_value_growth_1y": -1.1684, "revenue_growth": 0.0354, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0261, "price_return_3m": -0.1024, "price_return_6m": 0.9605, "price_return_9m": 0.7126, "price_return_12m": 0.8861, "price_return_12m_ex1m": 0.9367, "momentum_6m": 0.9605, "momentum_12m": 0.8861, "momentum_12_1": 0.9367, "distance_from_52w_high": -0.1024, "distance_from_52w_low": 1.1408, "relative_strength": 0.7129 }, "raw_ttm": { "revenue_ttm": 67999489, "gross_profit_ttm": 52100241, "ebit_ttm": -1186504, "ebitda_ttm": 7651513, "net_income_ttm": -3326471, "eps_diluted_ttm": -0.086, "operating_cash_flow_ttm": 10512826, "capital_expenditure_ttm": -4999191, "fcf_ttm": 5513635, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2214464, "cash_and_equivalents": 1647314, "total_current_assets": 5808816, "total_current_liabilities": 18613485, "net_ppe": null, "total_assets": 54414408, "total_debt": 46750127, "total_equity": -2322841, "net_working_capital": -12440492, "book_value_per_share": -0.0601, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 60, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 61, "svqf_composite": 69, "vc1_composite": 60, "vc2_composite": 62, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.3899, "os_score": 0.27, "value_percentile": 0.4, "quality_percentile": 0.38, "momentum_percentile": 0.38, "factor_coverage": 0.758, "signal_confidence": 0.461, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 63, "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": 9287, "ticker_id": 29926, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:18.157794+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.5, "market_cap": 2880470309.5, "market_cap_usd": 2880470309.5, "enterprise_value": 2925573122.5, "shares_outstanding": 38664031, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 42.36017582, "pcf_ratio": 273.99581326, "pfcf_ratio": 522.42673109, "ev_ebitda": 382.35223837, "ev_ebit": -2465.70860486, "ev_sales": 43.02345746, "ev_fcf": 530.60696301, "earnings_yield": null, "fcf_yield": 0.00188463, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.76618577, "operating_margin": -0.01744872, "net_margin": -0.04891906, "ebitda_margin": 0.1125231, "fcf_margin": 0.08108348, "roe": 1.43207004, "roa": -0.06113217, "roic": -0.02080128, "roc_greenblatt": null, "asset_turnover": 1.24965963, "cash_conversion": -1.6575028, "accruals_ratio": -0.25433148, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.89462672, "debt_to_assets": 0.85914979, "interest_coverage": -0.53579738, "current_ratio": 0.31207568, "quick_ratio": 0.31207568, "net_debt": 45102813, "revenue_growth_1y": 0.03539437, "revenue_growth_3y_cagr": 0.12252042, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0207458, "book_value_growth_1y": -1.16839941, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.150535, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02614379, "price_return_3m": -0.10240964, "price_return_6m": 0.96052632, "price_return_9m": 0.71264368, "price_return_12m": 0.88607595, "price_return_12m_ex1m": 0.93670886, "distance_from_52w_high": -0.10240964, "distance_from_52w_low": 1.14080466, "relative_strength": 0.71293537, "local_beta": -0.4729, "volatility_252d": 0.428711, "volatility_60d": 1.069984, "max_drawdown_12m": -0.22666669, "revenue_ttm": 67999489, "gross_profit_ttm": 52100241, "ebit_ttm": -1186504, "ebitda_ttm": 7651513, "net_income_ttm": -3326471, "eps_diluted_ttm": -0.08603529, "operating_cash_flow_ttm": 10512826, "capital_expenditure_ttm": -4999191, "fcf_ttm": 5513635, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2214464, "cash_and_equivalents": 1647314, "total_current_assets": 5808816, "total_current_liabilities": 18613485, "net_ppe": null, "total_assets": 54414408, "total_debt": 46750127, "total_equity": -2322841, "net_working_capital": -12440492, "book_value_per_share": -0.06007757, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 61, "svqf_composite": 69, "vc1_composite": 60, "vc2_composite": 62, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.758, "signal_confidence": 0.461, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 63, "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": 74.5, "os": 0.27, "value": 0.4, "quality": 0.38, "momentum": 0.38, "confidence": 0.461, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.4321, "momentum_12_1": 0.9367, "complete_fields": { "id": 9287, "ticker_id": 29926, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:18.157794+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.5, "market_cap": 2880470309.5, "market_cap_usd": 2880470309.5, "enterprise_value": 2925573122.5, "shares_outstanding": 38664031, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 42.36017582, "pcf_ratio": 273.99581326, "pfcf_ratio": 522.42673109, "ev_ebitda": 382.35223837, "ev_ebit": -2465.70860486, "ev_sales": 43.02345746, "ev_fcf": 530.60696301, "earnings_yield": null, "fcf_yield": 0.00188463, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.76618577, "operating_margin": -0.01744872, "net_margin": -0.04891906, "ebitda_margin": 0.1125231, "fcf_margin": 0.08108348, "roe": 1.43207004, "roa": -0.06113217, "roic": -0.02080128, "roc_greenblatt": null, "asset_turnover": 1.24965963, "cash_conversion": -1.6575028, "accruals_ratio": -0.25433148, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.89462672, "debt_to_assets": 0.85914979, "interest_coverage": -0.53579738, "current_ratio": 0.31207568, "quick_ratio": 0.31207568, "net_debt": 45102813, "revenue_growth_1y": 0.03539437, "revenue_growth_3y_cagr": 0.12252042, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0207458, "book_value_growth_1y": -1.16839941, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.150535, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02614379, "price_return_3m": -0.10240964, "price_return_6m": 0.96052632, "price_return_9m": 0.71264368, "price_return_12m": 0.88607595, "price_return_12m_ex1m": 0.93670886, "distance_from_52w_high": -0.10240964, "distance_from_52w_low": 1.14080466, "relative_strength": 0.71293537, "local_beta": -0.4729, "volatility_252d": 0.428711, "volatility_60d": 1.069984, "max_drawdown_12m": -0.22666669, "revenue_ttm": 67999489, "gross_profit_ttm": 52100241, "ebit_ttm": -1186504, "ebitda_ttm": 7651513, "net_income_ttm": -3326471, "eps_diluted_ttm": -0.08603529, "operating_cash_flow_ttm": 10512826, "capital_expenditure_ttm": -4999191, "fcf_ttm": 5513635, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2214464, "cash_and_equivalents": 1647314, "total_current_assets": 5808816, "total_current_liabilities": 18613485, "net_ppe": null, "total_assets": 54414408, "total_debt": 46750127, "total_equity": -2322841, "net_working_capital": -12440492, "book_value_per_share": -0.06007757, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 61, "svqf_composite": 69, "vc1_composite": 60, "vc2_composite": 62, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.758, "signal_confidence": 0.461, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 63, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "income_statement": { "revenue": 67999489, "cost_of_revenue": 15899248, "gross_profit": 52100241, "ebit": -1186504, "ebitda": 7651513, "pretax_income": null, "tax_provision": null, "net_income": -3326471, "net_income_to_common": -3326471, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2760960, "total_current_assets": 6608186, "total_assets": 58279076, "short_term_debt": null, "long_term_debt": 8433523, "total_debt": 45983856, "total_liabilities": null, "total_equity": -485981, "shares_outstanding": 38664031, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10512826, "capital_expenditure": -4999191, "free_cash_flow": 5513635, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4200000 }, "complete_fields": { "id": 395800, "ticker_id": 29926, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7651513", "netIncome": "-3326471", "grossProfit": "52100241", "totalRevenue": "67999489", "costOfRevenue": "15899248", "interestExpense": "2214464", "operatingIncome": "-1186504", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8754018" }, "balance": { "totalDebt": "45983856", "totalAssets": "58279076", "longTermDebt": "8433523", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "6608186", "totalShareholderEquity": "-485981", "totalCurrentLiabilities": "19241422", "cashAndShortTermInvestments": "2760960" }, "cashflow": { "freeCashFlow": "5513635", "dividendsPaid": null, "issuanceOfDebt": "4200000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "10512826", "repurchaseOfStock": null, "capitalExpenditures": "-4999191" } }, "revenue": 67999489, "cost_of_revenue": 15899248, "gross_profit": 52100241, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1186504, "depreciation_amortisation": 8754018, "ebitda": 7651513, "interest_expense": 2214464, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3326471, "net_income_continuing_ops": null, "net_income_to_common": -3326471, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2760960, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6608186, "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": 58279076, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19241422, "long_term_debt": 8433523, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45983856, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -485981, "shares_outstanding": 38664031, "operating_cash_flow": 10512826, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4999191, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5513635, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7651513", "netIncome": "-3326471", "grossProfit": "52100241", "totalRevenue": "67999489", "costOfRevenue": "15899248", "interestExpense": "2214464", "operatingIncome": "-1186504", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8754018" }, "balance": { "totalDebt": "45983856", "totalAssets": "58279076", "longTermDebt": "8433523", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "6608186", "totalShareholderEquity": "-485981", "totalCurrentLiabilities": "19241422", "cashAndShortTermInvestments": "2760960" }, "cashflow": { "freeCashFlow": "5513635", "dividendsPaid": null, "issuanceOfDebt": "4200000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "10512826", "repurchaseOfStock": null, "capitalExpenditures": "-4999191" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "income_statement": { "revenue": 65674965, "cost_of_revenue": 14883204, "gross_profit": 50791761, "ebit": 684110, "ebitda": 8871823, "pretax_income": null, "tax_provision": null, "net_income": -1092543, "net_income_to_common": -1092543, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1644674, "total_current_assets": 5138610, "total_assets": 51405944, "short_term_debt": null, "long_term_debt": 2949021, "total_debt": 38152860, "total_liabilities": null, "total_equity": 2885883, "shares_outstanding": 38664031, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9936692, "capital_expenditure": -4535117, "free_cash_flow": 5401575, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395801, "ticker_id": 29926, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8871823", "netIncome": "-1092543", "grossProfit": "50791761", "totalRevenue": "65674965", "costOfRevenue": "14883204", "interestExpense": "1801176", "operatingIncome": "684110", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8155813" }, "balance": { "totalDebt": "38152860", "totalAssets": "51405944", "longTermDebt": "2949021", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "5138610", "totalShareholderEquity": "2885883", "totalCurrentLiabilities": "15420407", "cashAndShortTermInvestments": "1644674" }, "cashflow": { "freeCashFlow": "5401575", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "9936692", "repurchaseOfStock": null, "capitalExpenditures": "-4535117" } }, "revenue": 65674965, "cost_of_revenue": 14883204, "gross_profit": 50791761, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 684110, "depreciation_amortisation": 8155813, "ebitda": 8871823, "interest_expense": 1801176, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1092543, "net_income_continuing_ops": null, "net_income_to_common": -1092543, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1644674, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5138610, "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": 51405944, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15420407, "long_term_debt": 2949021, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38152860, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2885883, "shares_outstanding": 38664031, "operating_cash_flow": 9936692, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4535117, "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": 5401575, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8871823", "netIncome": "-1092543", "grossProfit": "50791761", "totalRevenue": "65674965", "costOfRevenue": "14883204", "interestExpense": "1801176", "operatingIncome": "684110", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8155813" }, "balance": { "totalDebt": "38152860", "totalAssets": "51405944", "longTermDebt": "2949021", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "5138610", "totalShareholderEquity": "2885883", "totalCurrentLiabilities": "15420407", "cashAndShortTermInvestments": "1644674" }, "cashflow": { "freeCashFlow": "5401575", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "9936692", "repurchaseOfStock": null, "capitalExpenditures": "-4535117" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "income_statement": { "revenue": 57698487, "cost_of_revenue": 13605825, "gross_profit": 44092662, "ebit": 536129, "ebitda": 6707112, "pretax_income": null, "tax_provision": null, "net_income": -638222, "net_income_to_common": -638222, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2375800, "total_current_assets": 4966760, "total_assets": 52355424, "short_term_debt": null, "long_term_debt": 2930481, "total_debt": 39654372, "total_liabilities": null, "total_equity": 3590983, "shares_outstanding": 38664031, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7587397, "capital_expenditure": -6643962, "free_cash_flow": 943435, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 395802, "ticker_id": 29926, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6707112", "netIncome": "-638222", "grossProfit": "44092662", "totalRevenue": "57698487", "costOfRevenue": "13605825", "interestExpense": "1466062", "operatingIncome": "536129", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6169599" }, "balance": { "totalDebt": "39654372", "totalAssets": "52355424", "longTermDebt": "2930481", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "4966760", "totalShareholderEquity": "3590983", "totalCurrentLiabilities": "14724409", "cashAndShortTermInvestments": "2375800" }, "cashflow": { "freeCashFlow": "943435", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "7587397", "repurchaseOfStock": null, "capitalExpenditures": "-6643962" } }, "revenue": 57698487, "cost_of_revenue": 13605825, "gross_profit": 44092662, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 536129, "depreciation_amortisation": 6169599, "ebitda": 6707112, "interest_expense": 1466062, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -638222, "net_income_continuing_ops": null, "net_income_to_common": -638222, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2375800, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4966760, "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": 52355424, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14724409, "long_term_debt": 2930481, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39654372, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3590983, "shares_outstanding": 38664031, "operating_cash_flow": 7587397, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6643962, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 943435, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6707112", "netIncome": "-638222", "grossProfit": "44092662", "totalRevenue": "57698487", "costOfRevenue": "13605825", "interestExpense": "1466062", "operatingIncome": "536129", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6169599" }, "balance": { "totalDebt": "39654372", "totalAssets": "52355424", "longTermDebt": "2930481", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "4966760", "totalShareholderEquity": "3590983", "totalCurrentLiabilities": "14724409", "cashAndShortTermInvestments": "2375800" }, "cashflow": { "freeCashFlow": "943435", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "7587397", "repurchaseOfStock": null, "capitalExpenditures": "-6643962" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "income_statement": { "revenue": 48075399, "cost_of_revenue": 9797235, "gross_profit": 38278164, "ebit": 3142330, "ebitda": 9783087, "pretax_income": null, "tax_provision": null, "net_income": 1361574, "net_income_to_common": 1361574, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9653172, "total_current_assets": 11867982, "total_assets": 46071763, "short_term_debt": 0, "long_term_debt": 2911941, "total_debt": 34574031, "total_liabilities": null, "total_equity": 3867177, "shares_outstanding": 38664031, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11723129, "capital_expenditure": -2793181, "free_cash_flow": 8929948, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5000000, "net_debt_issued": -9688748 }, "complete_fields": { "id": 395803, "ticker_id": 29926, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9783087", "netIncome": "1361574", "grossProfit": "38278164", "totalRevenue": "48075399", "costOfRevenue": "9797235", "interestExpense": "1372504", "operatingIncome": "3142330", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6148319" }, "balance": { "totalDebt": "34574031", "totalAssets": "46071763", "longTermDebt": "2911941", "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "11867982", "totalShareholderEquity": "3867177", "totalCurrentLiabilities": "13461542", "cashAndShortTermInvestments": "9653172" }, "cashflow": { "freeCashFlow": "8929948", "dividendsPaid": null, "issuanceOfDebt": "2907306", "issuanceOfStock": "5000000", "repaymentOfDebt": "-12596054", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "11723129", "repurchaseOfStock": null, "capitalExpenditures": "-2793181" } }, "revenue": 48075399, "cost_of_revenue": 9797235, "gross_profit": 38278164, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3142330, "depreciation_amortisation": 6148319, "ebitda": 9783087, "interest_expense": 1372504, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1361574, "net_income_continuing_ops": null, "net_income_to_common": 1361574, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9653172, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11867982, "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": 46071763, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13461542, "long_term_debt": 2911941, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34574031, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3867177, "shares_outstanding": 38664031, "operating_cash_flow": 11723129, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2793181, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5000000, "net_debt_issued": -9688748, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8929948, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9783087", "netIncome": "1361574", "grossProfit": "38278164", "totalRevenue": "48075399", "costOfRevenue": "9797235", "interestExpense": "1372504", "operatingIncome": "3142330", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6148319" }, "balance": { "totalDebt": "34574031", "totalAssets": "46071763", "longTermDebt": "2911941", "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "11867982", "totalShareholderEquity": "3867177", "totalCurrentLiabilities": "13461542", "cashAndShortTermInvestments": "9653172" }, "cashflow": { "freeCashFlow": "8929948", "dividendsPaid": null, "issuanceOfDebt": "2907306", "issuanceOfStock": "5000000", "repaymentOfDebt": "-12596054", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "11723129", "repurchaseOfStock": null, "capitalExpenditures": "-2793181" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+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": 1647314, "total_current_assets": 5808816, "total_assets": 54414408, "short_term_debt": 2011491, "long_term_debt": 9824599, "total_debt": 46750127, "total_liabilities": null, "total_equity": -2322841, "shares_outstanding": 38664031, "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": 395798, "ticker_id": 29926, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "46750127", "totalAssets": "54414408", "longTermDebt": "9824599", "shortTermDebt": "2011491", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "5808816", "totalShareholderEquity": "-2322841", "totalCurrentLiabilities": "18613485", "cashAndShortTermInvestments": "1647314" } }, "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": 1647314, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5808816, "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": 54414408, "short_term_debt": 2011491, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18613485, "long_term_debt": 9824599, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46750127, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2322841, "shares_outstanding": 38664031, "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": "46750127", "totalAssets": "54414408", "longTermDebt": "9824599", "shortTermDebt": "2011491", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "5808816", "totalShareholderEquity": "-2322841", "totalCurrentLiabilities": "18613485", "cashAndShortTermInvestments": "1647314" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+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": 2760960, "total_current_assets": 6608186, "total_assets": 58279076, "short_term_debt": null, "long_term_debt": 8433523, "total_debt": 45983856, "total_liabilities": null, "total_equity": -485981, "shares_outstanding": 38664031, "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": 395799, "ticker_id": 29926, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:02.996758+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "45983856", "totalAssets": "58279076", "longTermDebt": "8433523", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "6608186", "totalShareholderEquity": "-485981", "totalCurrentLiabilities": "19241422", "cashAndShortTermInvestments": "2760960" } }, "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": 2760960, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6608186, "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": 58279076, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19241422, "long_term_debt": 8433523, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45983856, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -485981, "shares_outstanding": 38664031, "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": "45983856", "totalAssets": "58279076", "longTermDebt": "8433523", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "38664031", "totalCurrentAssets": "6608186", "totalShareholderEquity": "-485981", "totalCurrentLiabilities": "19241422", "cashAndShortTermInvestments": "2760960" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }