{ "ticker": { "uuid": "3f8f1898-329f-4889-a23b-524875bb5229", "symbol": "SRB", "name": "Serabi Gold plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/3f8f1898-329f-4889-a23b-524875bb5229/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f8f1898-329f-4889-a23b-524875bb5229/" }, "latest_snapshot": { "ticker": { "uuid": "3f8f1898-329f-4889-a23b-524875bb5229", "symbol": "SRB", "name": "Serabi Gold plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/3f8f1898-329f-4889-a23b-524875bb5229/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f8f1898-329f-4889-a23b-524875bb5229/" }, "week_end_date": "2026-07-19", "universe": "GBP_UK", "score": { "os": 0.99, "value": 0.98, "quality": 0.98, "momentum": 0.94, "coverage": 0.939, "confidence": 0.91, "delta": 0 }, "headline_factors": { "price": 2.8, "market_cap": 213661728, "pe_ratio": 3.2309, "earnings_yield": 0.5557, "ebitda_to_ev": 0.6306, "shareholder_yield": 0.0179, "roe": 0.3336, "piotroski_f_score": 8, "momentum_12_1": 0.6459, "volatility_252d": 0.4888 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 3.2309, "ev_ebitda": 1.5859, "earnings_yield": 0.5557, "fcf_yield": 0.2695, "shareholder_yield": 0.0179 }, "quality": { "roe": 0.3336, "roic": 0.4639, "gross_margin": 0.5414, "fcf_margin": 0.229, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.6486, "eps_growth_1y": 0.9378, "fcf_growth_1y": 1.1435 }, "momentum": { "price_return_12m": 0.4894, "momentum_12_1": 0.6459, "relative_strength": 0.3105 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.98, "momentum_percentile": 0.94, "growth_composite": 3, "yield_composite": 95, "overall_composite": 1, "os_score": 0.99, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.54, "os": 0.99, "value": 0.96, "quality": 0.98, "momentum": 0.91, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 4.0805, "earnings_yield": 0.4057, "shareholder_yield": 0, "roe": 0.3336, "momentum_12_1": 1.0411 }, { "week_end_date": "2026-06-14", "price": 3.24, "os": 0.99, "value": 0.97, "quality": 0.98, "momentum": 0.9, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 3.7404, "earnings_yield": 0.4548, "shareholder_yield": 0, "roe": 0.3336, "momentum_12_1": 0.9147 }, { "week_end_date": "2026-06-21", "price": 3.09, "os": 0.99, "value": 0.97, "quality": 0.98, "momentum": 0.88, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 3.5704, "earnings_yield": 0.4841, "shareholder_yield": 0, "roe": 0.3336, "momentum_12_1": 0.8339 }, { "week_end_date": "2026-06-28", "price": 2.95, "os": 0.99, "value": 0.97, "quality": 0.98, "momentum": 0.89, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 3.404, "earnings_yield": 0.5167, "shareholder_yield": 0, "roe": 0.3336, "momentum_12_1": 1.0746 }, { "week_end_date": "2026-07-05", "price": 3.05, "os": 0.99, "value": 0.97, "quality": 0.97, "momentum": 0.81, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 3.5193, "earnings_yield": 0.4937, "shareholder_yield": 0, "roe": 0.3336, "momentum_12_1": -0.9791 }, { "week_end_date": "2026-07-12", "price": 2.8, "os": 0.99, "value": 0.97, "quality": 0.97, "momentum": 0.92, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 3.2309, "earnings_yield": 0.5557, "shareholder_yield": 0.0179, "roe": 0.3336, "momentum_12_1": 0.7061 }, { "week_end_date": "2026-07-19", "price": 2.8, "os": 0.99, "value": 0.98, "quality": 0.98, "momentum": 0.94, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 3.2309, "earnings_yield": 0.5557, "shareholder_yield": 0.0179, "roe": 0.3336, "momentum_12_1": 0.6459 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 155849000, "cost_of_revenue": 76507000, "gross_profit": 79342000, "ebit": 67928000, "ebitda": 78896000, "pretax_income": null, "tax_provision": null, "net_income": 53908000, "net_income_to_common": 53908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55912000, "capital_expenditure": -30346000, "free_cash_flow": 25566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 155849000, "cost_of_revenue": 76507000, "gross_profit": 79342000, "ebit": 67928000, "ebitda": 78896000, "pretax_income": null, "tax_provision": null, "net_income": 53908000, "net_income_to_common": 53908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55912000, "capital_expenditure": -30346000, "free_cash_flow": 25566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 155849000, "cost_of_revenue": 76507000, "gross_profit": 79342000, "ebit": 67928000, "ebitda": 78896000, "pretax_income": null, "tax_provision": null, "net_income": 53908000, "net_income_to_common": 53908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55912000, "capital_expenditure": -30346000, "free_cash_flow": 25566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 155849000, "cost_of_revenue": 76507000, "gross_profit": 79342000, "ebit": 67928000, "ebitda": 78896000, "pretax_income": null, "tax_provision": null, "net_income": 53908000, "net_income_to_common": 53908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55912000, "capital_expenditure": -30346000, "free_cash_flow": 25566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 155849000, "cost_of_revenue": 76507000, "gross_profit": 79342000, "ebit": 67928000, "ebitda": 78896000, "pretax_income": null, "tax_provision": null, "net_income": 53908000, "net_income_to_common": 53908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55912000, "capital_expenditure": -30346000, "free_cash_flow": 25566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 155849000, "cost_of_revenue": 76507000, "gross_profit": 79342000, "ebit": 67928000, "ebitda": 78896000, "pretax_income": null, "tax_provision": null, "net_income": 53908000, "net_income_to_common": 53908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55912000, "capital_expenditure": -30346000, "free_cash_flow": 25566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 94536000, "cost_of_revenue": 54983000, "gross_profit": 39553000, "ebit": 33903000, "ebitda": 37223000, "pretax_income": null, "tax_provision": null, "net_income": 27819000, "net_income_to_common": 27819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22183000, "total_current_assets": 40052000, "total_assets": 124897000, "short_term_debt": 5590000, "long_term_debt": 110000, "total_debt": 5952000, "total_liabilities": null, "total_equity": 104182000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30879000, "capital_expenditure": -18952000, "free_cash_flow": 11927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 94536000, "cost_of_revenue": 54983000, "gross_profit": 39553000, "ebit": 33903000, "ebitda": 37223000, "pretax_income": null, "tax_provision": null, "net_income": 27819000, "net_income_to_common": 27819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22183000, "total_current_assets": 40052000, "total_assets": 124897000, "short_term_debt": 5590000, "long_term_debt": 110000, "total_debt": 5952000, "total_liabilities": null, "total_equity": 104182000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30879000, "capital_expenditure": -18952000, "free_cash_flow": 11927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 50571000, "cost_of_revenue": 20474000, "gross_profit": 30097000, "ebit": 27077000, "ebitda": 29639000, "pretax_income": null, "tax_provision": null, "net_income": 20993000, "net_income_to_common": 20993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_assets": 227819000, "short_term_debt": 0, "long_term_debt": 1712000, "total_debt": 2719000, "total_liabilities": null, "total_equity": 198207000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27234000, "capital_expenditure": -7923000, "free_cash_flow": 19311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 50571000, "cost_of_revenue": 20474000, "gross_profit": 30097000, "ebit": 27077000, "ebitda": 29639000, "pretax_income": null, "tax_provision": null, "net_income": 20993000, "net_income_to_common": 20993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_assets": 227819000, "short_term_debt": 0, "long_term_debt": 1712000, "total_debt": 2719000, "total_liabilities": null, "total_equity": 198207000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27234000, "capital_expenditure": -7923000, "free_cash_flow": 19311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 50571000, "cost_of_revenue": 20474000, "gross_profit": 30097000, "ebit": 27077000, "ebitda": 29639000, "pretax_income": null, "tax_provision": null, "net_income": 20993000, "net_income_to_common": 20993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_assets": 227819000, "short_term_debt": 0, "long_term_debt": 1712000, "total_debt": 2719000, "total_liabilities": null, "total_equity": 198207000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27234000, "capital_expenditure": -7923000, "free_cash_flow": 19311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 50571000, "cost_of_revenue": 20474000, "gross_profit": 30097000, "ebit": 27077000, "ebitda": 29639000, "pretax_income": null, "tax_provision": null, "net_income": 20993000, "net_income_to_common": 20993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_assets": 227819000, "short_term_debt": 0, "long_term_debt": 1712000, "total_debt": 2719000, "total_liabilities": null, "total_equity": 198207000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27234000, "capital_expenditure": -7923000, "free_cash_flow": 19311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 50571000, "cost_of_revenue": 20474000, "gross_profit": 30097000, "ebit": 27077000, "ebitda": 29639000, "pretax_income": null, "tax_provision": null, "net_income": 20993000, "net_income_to_common": 20993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_assets": 227819000, "short_term_debt": 0, "long_term_debt": 1712000, "total_debt": 2719000, "total_liabilities": null, "total_equity": 198207000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27234000, "capital_expenditure": -7923000, "free_cash_flow": 19311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 50571000, "cost_of_revenue": 20474000, "gross_profit": 30097000, "ebit": 27077000, "ebitda": 29639000, "pretax_income": null, "tax_provision": null, "net_income": 20993000, "net_income_to_common": 20993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_assets": 227819000, "short_term_debt": 0, "long_term_debt": 1712000, "total_debt": 2719000, "total_liabilities": null, "total_equity": 198207000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27234000, "capital_expenditure": -7923000, "free_cash_flow": 19311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 51324991, "cost_of_revenue": 21879196, "gross_profit": 29445795, "ebit": 26564932, "ebitda": 29938658, "pretax_income": null, "tax_provision": null, "net_income": 18993394, "net_income_to_common": 18993394, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17573722, "capital_expenditure": -7201902, "free_cash_flow": 10371820, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -423 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 51324991, "cost_of_revenue": 21879196, "gross_profit": 29445795, "ebit": 26564932, "ebitda": 29938658, "pretax_income": null, "tax_provision": null, "net_income": 18993394, "net_income_to_common": 18993394, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17573722, "capital_expenditure": -7201902, "free_cash_flow": 10371820, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -423 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 51324991, "cost_of_revenue": 21879196, "gross_profit": 29445795, "ebit": 26564932, "ebitda": 29938658, "pretax_income": null, "tax_provision": null, "net_income": 18993394, "net_income_to_common": 18993394, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17573722, "capital_expenditure": -7201902, "free_cash_flow": 10371820, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -423 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 51324991, "cost_of_revenue": 21879196, "gross_profit": 29445795, "ebit": 26564932, "ebitda": 29938658, "pretax_income": null, "tax_provision": null, "net_income": 18993394, "net_income_to_common": 18993394, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17573722, "capital_expenditure": -7201902, "free_cash_flow": 10371820, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -423 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 51324991, "cost_of_revenue": 21879196, "gross_profit": 29445795, "ebit": 26564932, "ebitda": 29938658, "pretax_income": null, "tax_provision": null, "net_income": 18993394, "net_income_to_common": 18993394, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17573722, "capital_expenditure": -7201902, "free_cash_flow": 10371820, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -423 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 51324991, "cost_of_revenue": 21879196, "gross_profit": 29445795, "ebit": 26564932, "ebitda": 29938658, "pretax_income": null, "tax_provision": null, "net_income": 18993394, "net_income_to_common": 18993394, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49223000, "total_current_assets": 79955000, "total_assets": 199365000, "short_term_debt": 5282000, "long_term_debt": 1138000, "total_debt": 7140000, "total_liabilities": null, "total_equity": 169721000, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17573722, "capital_expenditure": -7201902, "free_cash_flow": 10371820, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -423 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }