{ "ticker": { "uuid": "3f1844d8-ef7c-4651-8fa9-f37febe213fb", "symbol": "NEWS", "name": "Pathos Communications PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/3f1844d8-ef7c-4651-8fa9-f37febe213fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f1844d8-ef7c-4651-8fa9-f37febe213fb/" }, "ticker_metadata": { "id": 30180, "uuid": "3f1844d8-ef7c-4651-8fa9-f37febe213fb", "symbol": "NEWS", "name": "Pathos Communications PLC", "asset_type": "equity", "market_cap": 22000000, "stock_exchange_id": 19, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Pathos Communications PLC operates as a technology-enabled, human-led PR company. The company collaborates with its clients to create and distribute articles and media across a variety of platforms, including established news outlets, digital media and podcast channels. It operates as a creative engagement, communications, and brand reputation agency. It caters to client base comprises small-medium enterprises (\"SMEs\"), including micro-SMEs, which can benefit from public exposure through media and news publishers. The company operates in United Kingdom, DIFC, and United Arab Emirates. Pathos Communications PLC was incorporated in 2019 and is based in London, 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": "3f1844d8-ef7c-4651-8fa9-f37febe213fb", "symbol": "NEWS", "name": "Pathos Communications PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/3f1844d8-ef7c-4651-8fa9-f37febe213fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f1844d8-ef7c-4651-8fa9-f37febe213fb/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.45, "value": 0.47, "quality": 0.45, "momentum": 0.46, "coverage": 0.727, "confidence": 0.65, "delta": null }, "headline_factors": { "price": 33, "market_cap": 2199999978, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0002, "shareholder_yield": -0.0027, "roe": -0.1066, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.4195 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:49.977448+00:00", "batch_id": "" }, "size": { "price_close": 33, "market_cap": 2199999978, "market_cap_usd": 2199999978, "enterprise_value": 2195649978, "shares_outstanding": 66666666, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 372.1245, "ptbv_ratio": 372.1245, "ps_ratio": 168.1571, "pcf_ratio": 2007.2993, "pfcf_ratio": 3328.2904, "ev_ebitda": 6653.4848, "ev_ebit": -5762.8608, "ev_sales": 167.8247, "ev_fcf": 3321.7095, "earnings_yield": null, "fcf_yield": 0.0003, "price_to_sales": 168.1571, "price_to_book": 372.1245, "price_to_cashflow": 2007.2993, "ebitda_to_ev": 0.0002, "sales_yield": 0.006 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0027, "shareholder_yield": -0.0027, "debt_paydown_yield": null, "total_yield": -0.0027 }, "quality": { "gross_margin": 0.7478, "operating_margin": -0.0291, "net_margin": -0.0482, "ebitda_margin": 0.0252, "fcf_margin": 0.0505, "roe": -0.1066, "roa": -0.0671, "roic": -0.1829, "roc_greenblatt": null, "asset_turnover": 1.3936, "cash_conversion": -1.0492, "accruals_ratio": -0.1839, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.4798, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.0422, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -13.1818, "debt_to_assets": 0.2014, "interest_coverage": -2.5743, "current_ratio": 3.3765, "quick_ratio": 3.3765, "net_debt": -4350000, "local_beta": null, "volatility_252d": 0.4195, "volatility_60d": 0.2312, "max_drawdown_12m": -0.2154, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1471, "revenue_growth_3y_cagr": 0.5197, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 18.7726, "revenue_growth": 0.1471, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0312, "price_return_3m": 0.0645, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2941, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 13083000, "gross_profit_ttm": 9784000, "ebit_ttm": -381000, "ebitda_ttm": 330000, "net_income_ttm": -630000, "eps_diluted_ttm": -0.0095, "operating_cash_flow_ttm": 1096000, "capital_expenditure_ttm": -435000, "fcf_ttm": 661000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 6018000, "interest_expense_ttm": 148000, "cash_and_equivalents": 6241000, "total_current_assets": 7175000, "total_current_liabilities": 2125000, "net_ppe": null, "total_assets": 9388000, "total_debt": 1891000, "total_equity": 5912000, "net_working_capital": -651000, "book_value_per_share": 0.0887, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0887 }, "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": 53, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 55, "yield_composite": 54, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.4599, "os_score": 0.45, "value_percentile": 0.47, "quality_percentile": 0.45, "momentum_percentile": 0.46, "factor_coverage": 0.727, "signal_confidence": 0.65, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 55, "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": 9008, "ticker_id": 30180, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:49.977448+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33, "market_cap": 2199999978, "market_cap_usd": 2199999978, "enterprise_value": 2195649978, "shares_outstanding": 66666666, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 372.12448884, "ptbv_ratio": 372.12448884, "ps_ratio": 168.15714882, "pcf_ratio": 2007.29925, "pfcf_ratio": 3328.2904357, "ev_ebitda": 6653.48478182, "ev_ebit": -5762.86083465, "ev_sales": 167.82465627, "ev_fcf": 3321.70949773, "earnings_yield": null, "fcf_yield": 0.00030105, "dividend_yield": 0, "buyback_yield": -0.00273545, "shareholder_yield": -0.00273545, "debt_paydown_yield": null, "total_yield": -0.00273545, "gross_margin": 0.74784071, "operating_margin": -0.02912176, "net_margin": -0.04815409, "ebitda_margin": 0.02522357, "fcf_margin": 0.05052358, "roe": -0.10656292, "roa": -0.06710695, "roic": -0.18293854, "roc_greenblatt": null, "asset_turnover": 1.39358756, "cash_conversion": -1.04920635, "accruals_ratio": -0.18385173, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -13.18181818, "debt_to_assets": 0.20142735, "interest_coverage": -2.57432432, "current_ratio": 3.37647059, "quick_ratio": 3.37647059, "net_debt": -4350000, "revenue_growth_1y": 0.14712845, "revenue_growth_3y_cagr": 0.51968005, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 18.77257525, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.479839, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03125, "price_return_3m": 0.06451613, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.29411765, "relative_strength": null, "local_beta": null, "volatility_252d": 0.419549, "volatility_60d": 0.231244, "max_drawdown_12m": -0.21538462, "revenue_ttm": 13083000, "gross_profit_ttm": 9784000, "ebit_ttm": -381000, "ebitda_ttm": 330000, "net_income_ttm": -630000, "eps_diluted_ttm": -0.00945, "operating_cash_flow_ttm": 1096000, "capital_expenditure_ttm": -435000, "fcf_ttm": 661000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 6018000, "interest_expense_ttm": 148000, "cash_and_equivalents": 6241000, "total_current_assets": 7175000, "total_current_liabilities": 2125000, "net_ppe": null, "total_assets": 9388000, "total_debt": 1891000, "total_equity": 5912000, "net_working_capital": -651000, "book_value_per_share": 0.08868, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.08868, "universe_ticker_count": null, "sector": "Communication Services", "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": 53, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 55, "yield_composite": 54, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 55, "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": 33, "os": 0.45, "value": 0.47, "quality": 0.45, "momentum": 0.46, "confidence": 0.65, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0027, "roe": -0.1066, "momentum_12_1": null, "complete_fields": { "id": 9008, "ticker_id": 30180, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:49.977448+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33, "market_cap": 2199999978, "market_cap_usd": 2199999978, "enterprise_value": 2195649978, "shares_outstanding": 66666666, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 372.12448884, "ptbv_ratio": 372.12448884, "ps_ratio": 168.15714882, "pcf_ratio": 2007.29925, "pfcf_ratio": 3328.2904357, "ev_ebitda": 6653.48478182, "ev_ebit": -5762.86083465, "ev_sales": 167.82465627, "ev_fcf": 3321.70949773, "earnings_yield": null, "fcf_yield": 0.00030105, "dividend_yield": 0, "buyback_yield": -0.00273545, "shareholder_yield": -0.00273545, "debt_paydown_yield": null, "total_yield": -0.00273545, "gross_margin": 0.74784071, "operating_margin": -0.02912176, "net_margin": -0.04815409, "ebitda_margin": 0.02522357, "fcf_margin": 0.05052358, "roe": -0.10656292, "roa": -0.06710695, "roic": -0.18293854, "roc_greenblatt": null, "asset_turnover": 1.39358756, "cash_conversion": -1.04920635, "accruals_ratio": -0.18385173, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -13.18181818, "debt_to_assets": 0.20142735, "interest_coverage": -2.57432432, "current_ratio": 3.37647059, "quick_ratio": 3.37647059, "net_debt": -4350000, "revenue_growth_1y": 0.14712845, "revenue_growth_3y_cagr": 0.51968005, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 18.77257525, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.479839, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03125, "price_return_3m": 0.06451613, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.29411765, "relative_strength": null, "local_beta": null, "volatility_252d": 0.419549, "volatility_60d": 0.231244, "max_drawdown_12m": -0.21538462, "revenue_ttm": 13083000, "gross_profit_ttm": 9784000, "ebit_ttm": -381000, "ebitda_ttm": 330000, "net_income_ttm": -630000, "eps_diluted_ttm": -0.00945, "operating_cash_flow_ttm": 1096000, "capital_expenditure_ttm": -435000, "fcf_ttm": 661000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 6018000, "interest_expense_ttm": 148000, "cash_and_equivalents": 6241000, "total_current_assets": 7175000, "total_current_liabilities": 2125000, "net_ppe": null, "total_assets": 9388000, "total_debt": 1891000, "total_equity": 5912000, "net_working_capital": -651000, "book_value_per_share": 0.08868, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.08868, "universe_ticker_count": null, "sector": "Communication Services", "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": 53, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 55, "yield_composite": 54, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 55, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "income_statement": { "revenue": 13083000, "cost_of_revenue": 3299000, "gross_profit": 9784000, "ebit": -381000, "ebitda": 330000, "pretax_income": null, "tax_provision": null, "net_income": -630000, "net_income_to_common": -630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6241000, "total_current_assets": 7175000, "total_assets": 9388000, "short_term_debt": 540000, "long_term_debt": 1351000, "total_debt": 1891000, "total_liabilities": null, "total_equity": 5912000, "shares_outstanding": 66666666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1096000, "capital_expenditure": -435000, "free_cash_flow": 661000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6018000, "net_debt_issued": null }, "complete_fields": { "id": 396198, "ticker_id": 30180, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "330000", "netIncome": "-630000", "grossProfit": "9784000", "totalRevenue": "13083000", "costOfRevenue": "3299000", "interestExpense": "148000", "operatingIncome": "-381000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "708000" }, "balance": { "totalDebt": "1891000", "totalAssets": "9388000", "longTermDebt": "1351000", "shortTermDebt": "540000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "7175000", "totalShareholderEquity": "5912000", "totalCurrentLiabilities": "2125000", "cashAndShortTermInvestments": "6241000" }, "cashflow": { "freeCashFlow": "661000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "6018000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1096000", "repurchaseOfStock": null, "capitalExpenditures": "-435000" } }, "revenue": 13083000, "cost_of_revenue": 3299000, "gross_profit": 9784000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -381000, "depreciation_amortisation": 708000, "ebitda": 330000, "interest_expense": 148000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -630000, "net_income_continuing_ops": null, "net_income_to_common": -630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6241000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7175000, "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": 9388000, "short_term_debt": 540000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2125000, "long_term_debt": 1351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5912000, "shares_outstanding": 66666666, "operating_cash_flow": 1096000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6018000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 661000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "330000", "netIncome": "-630000", "grossProfit": "9784000", "totalRevenue": "13083000", "costOfRevenue": "3299000", "interestExpense": "148000", "operatingIncome": "-381000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "708000" }, "balance": { "totalDebt": "1891000", "totalAssets": "9388000", "longTermDebt": "1351000", "shortTermDebt": "540000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "7175000", "totalShareholderEquity": "5912000", "totalCurrentLiabilities": "2125000", "cashAndShortTermInvestments": "6241000" }, "cashflow": { "freeCashFlow": "661000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "6018000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1096000", "repurchaseOfStock": null, "capitalExpenditures": "-435000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "income_statement": { "revenue": 11405000, "cost_of_revenue": 2434000, "gross_profit": 8971000, "ebit": -293000, "ebitda": 288000, "pretax_income": null, "tax_provision": null, "net_income": -517000, "net_income_to_common": -517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219000, "total_current_assets": 623000, "total_assets": 3109000, "short_term_debt": 447000, "long_term_debt": 1906000, "total_debt": 2353000, "total_liabilities": null, "total_equity": 299000, "shares_outstanding": 66666666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 199000, "capital_expenditure": -327000, "free_cash_flow": -128000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 396201, "ticker_id": 30180, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "288000", "netIncome": "-517000", "grossProfit": "8971000", "totalRevenue": "11405000", "costOfRevenue": "2434000", "interestExpense": "167000", "operatingIncome": "-293000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "594000" }, "balance": { "totalDebt": "2353000", "totalAssets": "3109000", "longTermDebt": "1906000", "shortTermDebt": "447000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "623000", "totalShareholderEquity": "299000", "totalCurrentLiabilities": "904000", "cashAndShortTermInvestments": "219000" }, "cashflow": { "freeCashFlow": "-128000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "199000", "repurchaseOfStock": null, "capitalExpenditures": "-327000" } }, "revenue": 11405000, "cost_of_revenue": 2434000, "gross_profit": 8971000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -293000, "depreciation_amortisation": 594000, "ebitda": 288000, "interest_expense": 167000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -517000, "net_income_continuing_ops": null, "net_income_to_common": -517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 623000, "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": 3109000, "short_term_debt": 447000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 904000, "long_term_debt": 1906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2353000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 299000, "shares_outstanding": 66666666, "operating_cash_flow": 199000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "288000", "netIncome": "-517000", "grossProfit": "8971000", "totalRevenue": "11405000", "costOfRevenue": "2434000", "interestExpense": "167000", "operatingIncome": "-293000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "594000" }, "balance": { "totalDebt": "2353000", "totalAssets": "3109000", "longTermDebt": "1906000", "shortTermDebt": "447000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "623000", "totalShareholderEquity": "299000", "totalCurrentLiabilities": "904000", "cashAndShortTermInvestments": "219000" }, "cashflow": { "freeCashFlow": "-128000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "199000", "repurchaseOfStock": null, "capitalExpenditures": "-327000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "income_statement": { "revenue": 7084821, "cost_of_revenue": 1738001, "gross_profit": 5346820, "ebit": 390185, "ebitda": 390185, "pretax_income": null, "tax_provision": null, "net_income": 251011, "net_income_to_common": 251011, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 929000, "total_current_assets": 1044000, "total_assets": 1076000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": null, "total_equity": 849000, "shares_outstanding": 66666666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 594500, "capital_expenditure": -1605, "free_cash_flow": 592895, "dividends_paid": -1225223, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396202, "ticker_id": 30180, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "390185", "netIncome": "251011", "grossProfit": "5346820", "totalRevenue": "7084821", "costOfRevenue": "1738001", "interestExpense": "493", "operatingIncome": "390185", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "0" }, "balance": { "totalDebt": "0", "totalAssets": "1076000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "1044000", "totalShareholderEquity": "849000", "totalCurrentLiabilities": "227000", "cashAndShortTermInvestments": "929000" }, "cashflow": { "freeCashFlow": "592895", "dividendsPaid": "-1225223", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "594500", "repurchaseOfStock": null, "capitalExpenditures": "-1605" } }, "revenue": 7084821, "cost_of_revenue": 1738001, "gross_profit": 5346820, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 390185, "depreciation_amortisation": 0, "ebitda": 390185, "interest_expense": 493, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 251011, "net_income_continuing_ops": null, "net_income_to_common": 251011, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 929000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1044000, "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": 1076000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 849000, "shares_outstanding": 66666666, "operating_cash_flow": 594500, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1605, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1225223, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 592895, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "390185", "netIncome": "251011", "grossProfit": "5346820", "totalRevenue": "7084821", "costOfRevenue": "1738001", "interestExpense": "493", "operatingIncome": "390185", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "0" }, "balance": { "totalDebt": "0", "totalAssets": "1076000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "1044000", "totalShareholderEquity": "849000", "totalCurrentLiabilities": "227000", "cashAndShortTermInvestments": "929000" }, "cashflow": { "freeCashFlow": "592895", "dividendsPaid": "-1225223", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "594500", "repurchaseOfStock": null, "capitalExpenditures": "-1605" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "income_statement": { "revenue": 3727785, "cost_of_revenue": 564762, "gross_profit": 3163023, "ebit": 1585935, "ebitda": 1585935, "pretax_income": null, "tax_provision": null, "net_income": 1521001, "net_income_to_common": 1521001, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1561416, "total_current_assets": 1955703, "total_assets": 1985948, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": null, "total_equity": 1883938, "shares_outstanding": 66666666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1201988, "capital_expenditure": null, "free_cash_flow": 1201988, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396203, "ticker_id": 30180, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1585935", "netIncome": "1521001", "grossProfit": "3163023", "totalRevenue": "3727785", "costOfRevenue": "564762", "interestExpense": "185", "operatingIncome": "1585935", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "0" }, "balance": { "totalDebt": "0", "totalAssets": "1985948", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "1955703", "totalShareholderEquity": "1883938", "totalCurrentLiabilities": "102009", "cashAndShortTermInvestments": "1561416" }, "cashflow": { "freeCashFlow": "1201988", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1201988", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 3727785, "cost_of_revenue": 564762, "gross_profit": 3163023, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1585935, "depreciation_amortisation": 0, "ebitda": 1585935, "interest_expense": 185, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1521001, "net_income_continuing_ops": null, "net_income_to_common": 1521001, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1561416, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1955703, "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": 1985948, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102009, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1883938, "shares_outstanding": 66666666, "operating_cash_flow": 1201988, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1201988, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1585935", "netIncome": "1521001", "grossProfit": "3163023", "totalRevenue": "3727785", "costOfRevenue": "564762", "interestExpense": "185", "operatingIncome": "1585935", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "0" }, "balance": { "totalDebt": "0", "totalAssets": "1985948", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "1955703", "totalShareholderEquity": "1883938", "totalCurrentLiabilities": "102009", "cashAndShortTermInvestments": "1561416" }, "cashflow": { "freeCashFlow": "1201988", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1201988", "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": "2026-06-07T13:07:59.141863+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": 6241000, "total_current_assets": 7175000, "total_assets": 9388000, "short_term_debt": 540000, "long_term_debt": 1351000, "total_debt": 1891000, "total_liabilities": null, "total_equity": 5912000, "shares_outstanding": 66666666, "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": 396197, "ticker_id": 30180, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1891000", "totalAssets": "9388000", "longTermDebt": "1351000", "shortTermDebt": "540000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "7175000", "totalShareholderEquity": "5912000", "totalCurrentLiabilities": "2125000", "cashAndShortTermInvestments": "6241000" } }, "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": 6241000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7175000, "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": 9388000, "short_term_debt": 540000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2125000, "long_term_debt": 1351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5912000, "shares_outstanding": 66666666, "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": "1891000", "totalAssets": "9388000", "longTermDebt": "1351000", "shortTermDebt": "540000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "7175000", "totalShareholderEquity": "5912000", "totalCurrentLiabilities": "2125000", "cashAndShortTermInvestments": "6241000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+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": 808112, "total_current_assets": 2001366, "total_assets": 4290990, "short_term_debt": 623420, "long_term_debt": 1510328, "total_debt": 2133748, "total_liabilities": null, "total_equity": 1016621, "shares_outstanding": 66666666, "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": 396199, "ticker_id": 30180, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2133748", "totalAssets": "4290990", "longTermDebt": "1510328", "shortTermDebt": "623420", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "2001366", "totalShareholderEquity": "1016621", "totalCurrentLiabilities": "1764041", "cashAndShortTermInvestments": "808112" } }, "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": 808112, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2001366, "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": 4290990, "short_term_debt": 623420, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1764041, "long_term_debt": 1510328, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2133748, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1016621, "shares_outstanding": 66666666, "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": "2133748", "totalAssets": "4290990", "longTermDebt": "1510328", "shortTermDebt": "623420", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "2001366", "totalShareholderEquity": "1016621", "totalCurrentLiabilities": "1764041", "cashAndShortTermInvestments": "808112" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+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": 219000, "total_current_assets": 623000, "total_assets": 3109000, "short_term_debt": 447000, "long_term_debt": 1906000, "total_debt": 2353000, "total_liabilities": null, "total_equity": 299000, "shares_outstanding": 66666666, "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": 396200, "ticker_id": 30180, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:59.141863+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2353000", "totalAssets": "3109000", "longTermDebt": "1906000", "shortTermDebt": "447000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "623000", "totalShareholderEquity": "299000", "totalCurrentLiabilities": "904000", "cashAndShortTermInvestments": "219000" } }, "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": 219000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 623000, "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": 3109000, "short_term_debt": 447000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 904000, "long_term_debt": 1906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2353000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 299000, "shares_outstanding": 66666666, "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": "2353000", "totalAssets": "3109000", "longTermDebt": "1906000", "shortTermDebt": "447000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "66666666", "totalCurrentAssets": "623000", "totalShareholderEquity": "299000", "totalCurrentLiabilities": "904000", "cashAndShortTermInvestments": "219000" } } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }