{ "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/" }, "ticker_metadata": { "id": 31198, "uuid": "3f8f1898-329f-4889-a23b-524875bb5229", "symbol": "SRB", "name": "Serabi Gold plc", "asset_type": "equity", "market_cap": 274707936, "stock_exchange_id": 19, "industry": "Gold", "sector": "Basic Materials", "description": "Serabi Gold plc engages in the evaluation, exploration, and development of gold and other metals mining projects in Brazil. The company explores and produces gold and copper deposits. It primarily holds 100% interests in the Palito mining complex and the Coringa Gold Project located in the Tapajos region of northern Brazil. The company was formerly known as Serabi Mining Plc and changed its name to Serabi Gold plc in October 2011. Serabi Gold plc was incorporated in 2004 and is based in Cobham, 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": "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": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.99, "value": 0.91, "quality": 0.96, "momentum": 0.96, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 360, "market_cap": 27264438360, "pe_ratio": 412.2777, "earnings_yield": 0.0024, "ebitda_to_ev": 0.0035, "shareholder_yield": 0, "roe": 0.3336, "piotroski_f_score": 8, "momentum_12_1": 1.0414, "volatility_252d": 0.4791 }, "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": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:05.276506+00:00", "batch_id": "" }, "size": { "price_close": 360, "market_cap": 27264438360, "market_cap_usd": 27264438360, "enterprise_value": 27202719360, "shares_outstanding": 75734551, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 412.2777, "pb_ratio": 137.5554, "ptbv_ratio": 137.5554, "ps_ratio": 152.463, "pcf_ratio": 373.8636, "pfcf_ratio": 665.8651, "ev_ebitda": 283.9244, "ev_ebit": 322.1906, "ev_sales": 152.1178, "ev_fcf": 664.3578, "earnings_yield": 0.0024, "fcf_yield": 0.0015, "price_to_sales": 152.463, "price_to_book": 137.5554, "price_to_cashflow": 373.8636, "ebitda_to_ev": 0.0035, "sales_yield": 0.0066 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0, "total_yield": 0.0 }, "quality": { "gross_margin": 0.5414, "operating_margin": 0.4721, "net_margin": 0.3698, "ebitda_margin": 0.5358, "fcf_margin": 0.229, "roe": 0.3336, "roa": 0.2903, "roic": 0.4639, "roc_greenblatt": null, "asset_turnover": 0.785, "cash_conversion": 0.6192, "accruals_ratio": -0.0298, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.3581, "revenue_stability_5y": 0.4793, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.425, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.6442, "debt_to_assets": 0.0119, "interest_coverage": 160.8121, "current_ratio": 4.2205, "quick_ratio": 4.2205, "net_debt": -61719000, "local_beta": 1.0997, "volatility_252d": 0.4791, "volatility_60d": 1.1275, "max_drawdown_12m": -0.2618, "risk_adjusted_momentum": 2.1736 }, "growth": { "revenue_growth_1y": 0.6486, "revenue_growth_3y_cagr": 0.3846, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.9378, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.1435, "book_value_growth_1y": 0.6291, "revenue_growth": 0.6486, "earnings_growth": 0.9378 }, "momentum": { "price_return_1m": 0.0435, "price_return_3m": 0.0315, "price_return_6m": 0.3333, "price_return_9m": 0.6744, "price_return_12m": 1.1302, "price_return_12m_ex1m": 1.0414, "momentum_6m": 0.3333, "momentum_12m": 1.1302, "momentum_12_1": 1.0414, "distance_from_52w_high": 0, "distance_from_52w_low": 1.1302, "relative_strength": 0.957 }, "raw_ttm": { "revenue_ttm": 178826637, "gross_profit_ttm": 96818575, "ebit_ttm": 84430528, "ebitda_ttm": 95809743, "net_income_ttm": 66131241, "eps_diluted_ttm": 0.8732, "operating_cash_flow_ttm": 72926163, "capital_expenditure_ttm": -31980276, "fcf_ttm": 40945887, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 525026, "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_current_liabilities": 22711000, "net_ppe": null, "total_assets": 227819000, "total_debt": 2719000, "total_equity": 198207000, "net_working_capital": 8702000, "book_value_per_share": 2.6171, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.6171 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 9, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 22, "rank_ev_ebitda": 15, "rank_ev_ebit": 31, "rank_earnings_yield": 8, "rank_fcf_yield": 21, "rank_dividend_yield": 88, "rank_shareholder_yield": 76, "rank_total_yield": 72, "rank_roe": 8, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 36, "rank_fcf_margin": 14, "rank_piotroski": 9, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 5 }, "composites": { "value_composite": 9, "quality_composite": 4, "momentum_composite": 4, "growth_composite": 3, "yield_composite": 88, "svqf_composite": 4, "vc1_composite": 12, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 1, "quality_value_composite": 0.9347, "os_score": 0.99, "value_percentile": 0.91, "quality_percentile": 0.96, "momentum_percentile": 0.96, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 17, "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": 9158, "ticker_id": 31198, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:05.276506+00:00", "batch_id": "", "os_score_delta": null, "price_close": 360, "market_cap": 27264438360, "market_cap_usd": 27264438360, "enterprise_value": 27202719360, "shares_outstanding": 75734551, "fx_rate_to_usd": null, "pe_ratio": 412.27773663, "pb_ratio": 137.55537574, "ptbv_ratio": 137.55537574, "ps_ratio": 152.46295975, "pcf_ratio": 373.86360722, "pfcf_ratio": 665.86512975, "ev_ebitda": 283.92435371, "ev_ebit": 322.19056311, "ev_sales": 152.11782661, "ev_fcf": 664.35779887, "earnings_yield": 0.00242555, "fcf_yield": 0.00150521, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 5.65e-06, "total_yield": 5.65e-06, "gross_margin": 0.54141025, "operating_margin": 0.4721362, "net_margin": 0.36980643, "ebitda_margin": 0.53576886, "fcf_margin": 0.22896973, "roe": 0.33364735, "roa": 0.29027974, "roic": 0.46394479, "roc_greenblatt": null, "asset_turnover": 0.7849505, "cash_conversion": 0.61916103, "accruals_ratio": -0.02982597, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.64418292, "debt_to_assets": 0.01193491, "interest_coverage": 160.81208931, "current_ratio": 4.22046585, "quick_ratio": 4.22046585, "net_debt": -61719000, "revenue_growth_1y": 0.64856774, "revenue_growth_3y_cagr": 0.38462543, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.93781229, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.14353987, "book_value_growth_1y": 0.6290818, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.358079, "revenue_stability_5y": 0.479284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04347826, "price_return_3m": 0.03151862, "price_return_6m": 0.33333333, "price_return_9m": 0.6744186, "price_return_12m": 1.13017751, "price_return_12m_ex1m": 1.04142012, "distance_from_52w_high": 0, "distance_from_52w_low": 1.13017751, "relative_strength": 0.95703693, "local_beta": 1.0997, "volatility_252d": 0.479114, "volatility_60d": 1.127471, "max_drawdown_12m": -0.26183844, "revenue_ttm": 178826637, "gross_profit_ttm": 96818575, "ebit_ttm": 84430528, "ebitda_ttm": 95809743, "net_income_ttm": 66131241, "eps_diluted_ttm": 0.87319777, "operating_cash_flow_ttm": 72926163, "capital_expenditure_ttm": -31980276, "fcf_ttm": 40945887, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 525026, "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_current_liabilities": 22711000, "net_ppe": null, "total_assets": 227819000, "total_debt": 2719000, "total_equity": 198207000, "net_working_capital": 8702000, "book_value_per_share": 2.61712782, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.61712782, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 9, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 22, "rank_ev_ebitda": 15, "rank_ev_ebit": 31, "rank_earnings_yield": 8, "rank_fcf_yield": 21, "rank_dividend_yield": 88, "rank_shareholder_yield": 76, "rank_total_yield": 72, "rank_roe": 8, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 36, "rank_fcf_margin": 14, "rank_piotroski": 9, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 5, "value_composite": 9, "quality_composite": 4, "momentum_composite": 4, "growth_composite": 3, "yield_composite": 88, "svqf_composite": 4, "vc1_composite": 12, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 1, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 17, "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": 360, "os": 0.99, "value": 0.91, "quality": 0.96, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 412.2777, "earnings_yield": 0.0024, "shareholder_yield": 0, "roe": 0.3336, "momentum_12_1": 1.0414, "complete_fields": { "id": 9158, "ticker_id": 31198, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:05.276506+00:00", "batch_id": "", "os_score_delta": null, "price_close": 360, "market_cap": 27264438360, "market_cap_usd": 27264438360, "enterprise_value": 27202719360, "shares_outstanding": 75734551, "fx_rate_to_usd": null, "pe_ratio": 412.27773663, "pb_ratio": 137.55537574, "ptbv_ratio": 137.55537574, "ps_ratio": 152.46295975, "pcf_ratio": 373.86360722, "pfcf_ratio": 665.86512975, "ev_ebitda": 283.92435371, "ev_ebit": 322.19056311, "ev_sales": 152.11782661, "ev_fcf": 664.35779887, "earnings_yield": 0.00242555, "fcf_yield": 0.00150521, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 5.65e-06, "total_yield": 5.65e-06, "gross_margin": 0.54141025, "operating_margin": 0.4721362, "net_margin": 0.36980643, "ebitda_margin": 0.53576886, "fcf_margin": 0.22896973, "roe": 0.33364735, "roa": 0.29027974, "roic": 0.46394479, "roc_greenblatt": null, "asset_turnover": 0.7849505, "cash_conversion": 0.61916103, "accruals_ratio": -0.02982597, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.64418292, "debt_to_assets": 0.01193491, "interest_coverage": 160.81208931, "current_ratio": 4.22046585, "quick_ratio": 4.22046585, "net_debt": -61719000, "revenue_growth_1y": 0.64856774, "revenue_growth_3y_cagr": 0.38462543, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.93781229, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.14353987, "book_value_growth_1y": 0.6290818, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.358079, "revenue_stability_5y": 0.479284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04347826, "price_return_3m": 0.03151862, "price_return_6m": 0.33333333, "price_return_9m": 0.6744186, "price_return_12m": 1.13017751, "price_return_12m_ex1m": 1.04142012, "distance_from_52w_high": 0, "distance_from_52w_low": 1.13017751, "relative_strength": 0.95703693, "local_beta": 1.0997, "volatility_252d": 0.479114, "volatility_60d": 1.127471, "max_drawdown_12m": -0.26183844, "revenue_ttm": 178826637, "gross_profit_ttm": 96818575, "ebit_ttm": 84430528, "ebitda_ttm": 95809743, "net_income_ttm": 66131241, "eps_diluted_ttm": 0.87319777, "operating_cash_flow_ttm": 72926163, "capital_expenditure_ttm": -31980276, "fcf_ttm": 40945887, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 525026, "cash_and_equivalents": 64438000, "total_current_assets": 95851000, "total_current_liabilities": 22711000, "net_ppe": null, "total_assets": 227819000, "total_debt": 2719000, "total_equity": 198207000, "net_working_capital": 8702000, "book_value_per_share": 2.61712782, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.61712782, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 9, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 22, "rank_ev_ebitda": 15, "rank_ev_ebit": 31, "rank_earnings_yield": 8, "rank_fcf_yield": 21, "rank_dividend_yield": 88, "rank_shareholder_yield": 76, "rank_total_yield": 72, "rank_roe": 8, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 36, "rank_fcf_margin": 14, "rank_piotroski": 9, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 5, "value_composite": 9, "quality_composite": 4, "momentum_composite": 4, "growth_composite": 3, "yield_composite": 88, "svqf_composite": 4, "vc1_composite": 12, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 1, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 17, "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": "2026-06-07T13:21:24.897470+00:00", "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 }, "complete_fields": { "id": 398021, "ticker_id": 31198, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "78896000", "netIncome": "53908000", "grossProfit": "79342000", "totalRevenue": "155849000", "costOfRevenue": "76507000", "interestExpense": "578000", "operatingIncome": "67928000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9651000" }, "balance": { "totalDebt": "7140000", "totalAssets": "199365000", "longTermDebt": "1138000", "shortTermDebt": "5282000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "79955000", "totalShareholderEquity": "169721000", "totalCurrentLiabilities": "23434000", "cashAndShortTermInvestments": "49223000" }, "cashflow": { "freeCashFlow": "25566000", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": null, "repaymentOfDebt": "-5154000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "55912000", "repurchaseOfStock": null, "capitalExpenditures": "-30346000" } }, "revenue": 155849000, "cost_of_revenue": 76507000, "gross_profit": 79342000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67928000, "depreciation_amortisation": 9651000, "ebitda": 78896000, "interest_expense": 578000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 53908000, "net_income_continuing_ops": null, "net_income_to_common": 53908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49223000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 79955000, "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": 199365000, "short_term_debt": 5282000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23434000, "long_term_debt": 1138000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 169721000, "shares_outstanding": 75734551, "operating_cash_flow": 55912000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "78896000", "netIncome": "53908000", "grossProfit": "79342000", "totalRevenue": "155849000", "costOfRevenue": "76507000", "interestExpense": "578000", "operatingIncome": "67928000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9651000" }, "balance": { "totalDebt": "7140000", "totalAssets": "199365000", "longTermDebt": "1138000", "shortTermDebt": "5282000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "79955000", "totalShareholderEquity": "169721000", "totalCurrentLiabilities": "23434000", "cashAndShortTermInvestments": "49223000" }, "cashflow": { "freeCashFlow": "25566000", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": null, "repaymentOfDebt": "-5154000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "55912000", "repurchaseOfStock": null, "capitalExpenditures": "-30346000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "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 }, "complete_fields": { "id": 398026, "ticker_id": 31198, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "37223000", "netIncome": "27819000", "grossProfit": "39553000", "totalRevenue": "94536000", "costOfRevenue": "54983000", "interestExpense": "674000", "operatingIncome": "33903000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4273000" }, "balance": { "totalDebt": "5952000", "totalAssets": "124897000", "longTermDebt": "110000", "shortTermDebt": "5590000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "40052000", "totalShareholderEquity": "104182000", "totalCurrentLiabilities": "15957000", "cashAndShortTermInvestments": "22183000" }, "cashflow": { "freeCashFlow": "11927000", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": null, "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "30879000", "repurchaseOfStock": null, "capitalExpenditures": "-18952000" } }, "revenue": 94536000, "cost_of_revenue": 54983000, "gross_profit": 39553000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33903000, "depreciation_amortisation": 4273000, "ebitda": 37223000, "interest_expense": 674000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 27819000, "net_income_continuing_ops": null, "net_income_to_common": 27819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22183000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 40052000, "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": 124897000, "short_term_debt": 5590000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15957000, "long_term_debt": 110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 104182000, "shares_outstanding": 75734551, "operating_cash_flow": 30879000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18952000, "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": 11927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "37223000", "netIncome": "27819000", "grossProfit": "39553000", "totalRevenue": "94536000", "costOfRevenue": "54983000", "interestExpense": "674000", "operatingIncome": "33903000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4273000" }, "balance": { "totalDebt": "5952000", "totalAssets": "124897000", "longTermDebt": "110000", "shortTermDebt": "5590000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "40052000", "totalShareholderEquity": "104182000", "totalCurrentLiabilities": "15957000", "cashAndShortTermInvestments": "22183000" }, "cashflow": { "freeCashFlow": "11927000", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": null, "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "30879000", "repurchaseOfStock": null, "capitalExpenditures": "-18952000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "income_statement": { "revenue": 63707468, "cost_of_revenue": 49654295, "gross_profit": 14053173, "ebit": 3024110, "ebitda": 15146674, "pretax_income": null, "tax_provision": null, "net_income": 6575612, "net_income_to_common": 6575612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11552031, "total_current_assets": 29644150, "total_assets": 115245686, "short_term_debt": 5708684, "long_term_debt": 150224, "total_debt": 6553308, "total_liabilities": null, "total_equity": 92792049, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12093187, "capital_expenditure": -7375567, "free_cash_flow": 4717620, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -96397 }, "complete_fields": { "id": 398028, "ticker_id": 31198, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15146674", "netIncome": "6575612", "grossProfit": "14053173", "totalRevenue": "63707468", "costOfRevenue": "49654295", "interestExpense": "739245", "operatingIncome": "3024110", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6239556" }, "balance": { "totalDebt": "6553308", "totalAssets": "115245686", "longTermDebt": "150224", "shortTermDebt": "5708684", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "29644150", "totalShareholderEquity": "92792049", "totalCurrentLiabilities": "15678601", "cashAndShortTermInvestments": "11552031" }, "cashflow": { "freeCashFlow": "4717620", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": null, "repaymentOfDebt": "-5096397", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12093187", "repurchaseOfStock": null, "capitalExpenditures": "-7375567" } }, "revenue": 63707468, "cost_of_revenue": 49654295, "gross_profit": 14053173, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3024110, "depreciation_amortisation": 6239556, "ebitda": 15146674, "interest_expense": 739245, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6575612, "net_income_continuing_ops": null, "net_income_to_common": 6575612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11552031, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29644150, "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": 115245686, "short_term_debt": 5708684, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15678601, "long_term_debt": 150224, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6553308, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92792049, "shares_outstanding": 75734551, "operating_cash_flow": 12093187, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7375567, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -96397, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4717620, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15146674", "netIncome": "6575612", "grossProfit": "14053173", "totalRevenue": "63707468", "costOfRevenue": "49654295", "interestExpense": "739245", "operatingIncome": "3024110", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6239556" }, "balance": { "totalDebt": "6553308", "totalAssets": "115245686", "longTermDebt": "150224", "shortTermDebt": "5708684", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "29644150", "totalShareholderEquity": "92792049", "totalCurrentLiabilities": "15678601", "cashAndShortTermInvestments": "11552031" }, "cashflow": { "freeCashFlow": "4717620", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": null, "repaymentOfDebt": "-5096397", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12093187", "repurchaseOfStock": null, "capitalExpenditures": "-7375567" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "income_statement": { "revenue": 58709328, "cost_of_revenue": 50835230, "gross_profit": 7874098, "ebit": 2177664, "ebitda": 9207941, "pretax_income": null, "tax_provision": null, "net_income": -983047, "net_income_to_common": -983047, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7196313, "total_current_assets": 22766737, "total_assets": 100236194, "short_term_debt": 5001608, "long_term_debt": 837293, "total_debt": 6948419, "total_liabilities": null, "total_equity": 81523063, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1955569, "capital_expenditure": -11260813, "free_cash_flow": -9305244, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4917775 }, "complete_fields": { "id": 398029, "ticker_id": 31198, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9207941", "netIncome": "-983047", "grossProfit": "7874098", "totalRevenue": "58709328", "costOfRevenue": "50835230", "interestExpense": "3411784", "operatingIncome": "2177664", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6572461" }, "balance": { "totalDebt": "6948419", "totalAssets": "100236194", "longTermDebt": "837293", "shortTermDebt": "5001608", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "22766737", "totalShareholderEquity": "81523063", "totalCurrentLiabilities": "12403855", "cashAndShortTermInvestments": "7196313" }, "cashflow": { "freeCashFlow": "-9305244", "dividendsPaid": null, "issuanceOfDebt": "4917775", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1955569", "repurchaseOfStock": null, "capitalExpenditures": "-11260813" } }, "revenue": 58709328, "cost_of_revenue": 50835230, "gross_profit": 7874098, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2177664, "depreciation_amortisation": 6572461, "ebitda": 9207941, "interest_expense": 3411784, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -983047, "net_income_continuing_ops": null, "net_income_to_common": -983047, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7196313, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22766737, "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": 100236194, "short_term_debt": 5001608, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12403855, "long_term_debt": 837293, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6948419, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81523063, "shares_outstanding": 75734551, "operating_cash_flow": 1955569, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11260813, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4917775, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9305244, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9207941", "netIncome": "-983047", "grossProfit": "7874098", "totalRevenue": "58709328", "costOfRevenue": "50835230", "interestExpense": "3411784", "operatingIncome": "2177664", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6572461" }, "balance": { "totalDebt": "6948419", "totalAssets": "100236194", "longTermDebt": "837293", "shortTermDebt": "5001608", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "22766737", "totalShareholderEquity": "81523063", "totalCurrentLiabilities": "12403855", "cashAndShortTermInvestments": "7196313" }, "cashflow": { "freeCashFlow": "-9305244", "dividendsPaid": null, "issuanceOfDebt": "4917775", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1955569", "repurchaseOfStock": null, "capitalExpenditures": "-11260813" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16894529, "net_debt_issued": null }, "complete_fields": { "id": 398030, "ticker_id": 31198, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "16894529", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16894529, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "16894529", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "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 }, "complete_fields": { "id": 398019, "ticker_id": 31198, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29639000", "netIncome": "20993000", "grossProfit": "30097000", "totalRevenue": "50571000", "costOfRevenue": "20474000", "interestExpense": "58000", "operatingIncome": "27077000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2143000" }, "balance": { "totalDebt": "2719000", "totalAssets": "227819000", "longTermDebt": "1712000", "shortTermDebt": "0", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "95851000", "totalShareholderEquity": "198207000", "totalCurrentLiabilities": "22711000", "cashAndShortTermInvestments": "64438000" }, "cashflow": { "freeCashFlow": "19311000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "27234000", "repurchaseOfStock": null, "capitalExpenditures": "-7923000" } }, "revenue": 50571000, "cost_of_revenue": 20474000, "gross_profit": 30097000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27077000, "depreciation_amortisation": 2143000, "ebitda": 29639000, "interest_expense": 58000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20993000, "net_income_continuing_ops": null, "net_income_to_common": 20993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64438000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 95851000, "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": 227819000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22711000, "long_term_debt": 1712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2719000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 198207000, "shares_outstanding": 75734551, "operating_cash_flow": 27234000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29639000", "netIncome": "20993000", "grossProfit": "30097000", "totalRevenue": "50571000", "costOfRevenue": "20474000", "interestExpense": "58000", "operatingIncome": "27077000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2143000" }, "balance": { "totalDebt": "2719000", "totalAssets": "227819000", "longTermDebt": "1712000", "shortTermDebt": "0", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "95851000", "totalShareholderEquity": "198207000", "totalCurrentLiabilities": "22711000", "cashAndShortTermInvestments": "64438000" }, "cashflow": { "freeCashFlow": "19311000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "27234000", "repurchaseOfStock": null, "capitalExpenditures": "-7923000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "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 }, "complete_fields": { "id": 398020, "ticker_id": 31198, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29938658", "netIncome": "18993394", "grossProfit": "29445795", "totalRevenue": "51324991", "costOfRevenue": "21879196", "interestExpense": "223935", "operatingIncome": "26564932", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3175994" }, "balance": { "totalDebt": "7140000", "totalAssets": "199365000", "longTermDebt": "1138000", "shortTermDebt": "5282000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "79955000", "totalShareholderEquity": "169721000", "totalCurrentLiabilities": "23434000", "cashAndShortTermInvestments": "49223000" }, "cashflow": { "freeCashFlow": "10371820", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-423", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "17573722", "repurchaseOfStock": null, "capitalExpenditures": "-7201902" } }, "revenue": 51324991, "cost_of_revenue": 21879196, "gross_profit": 29445795, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26564932, "depreciation_amortisation": 3175994, "ebitda": 29938658, "interest_expense": 223935, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18993394, "net_income_continuing_ops": null, "net_income_to_common": 18993394, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49223000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 79955000, "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": 199365000, "short_term_debt": 5282000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23434000, "long_term_debt": 1138000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 169721000, "shares_outstanding": 75734551, "operating_cash_flow": 17573722, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7201902, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -423, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10371820, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29938658", "netIncome": "18993394", "grossProfit": "29445795", "totalRevenue": "51324991", "costOfRevenue": "21879196", "interestExpense": "223935", "operatingIncome": "26564932", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3175994" }, "balance": { "totalDebt": "7140000", "totalAssets": "199365000", "longTermDebt": "1138000", "shortTermDebt": "5282000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "79955000", "totalShareholderEquity": "169721000", "totalCurrentLiabilities": "23434000", "cashAndShortTermInvestments": "49223000" }, "cashflow": { "freeCashFlow": "10371820", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-423", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "17573722", "repurchaseOfStock": null, "capitalExpenditures": "-7201902" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "income_statement": { "revenue": 41996366, "cost_of_revenue": 20416410, "gross_profit": 21579956, "ebit": 18795464, "ebitda": 22104767, "pretax_income": null, "tax_provision": null, "net_income": 15985655, "net_income_to_common": 15985655, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38772337, "total_current_assets": 64449234, "total_assets": 182643636, "short_term_debt": 5205333, "long_term_debt": 741788, "total_debt": 6444072, "total_liabilities": null, "total_equity": 154314145, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16476761, "capital_expenditure": -8738014, "free_cash_flow": 7738747, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398022, "ticker_id": 31198, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22104767", "netIncome": "15985655", "grossProfit": "21579956", "totalRevenue": "41996366", "costOfRevenue": "20416410", "interestExpense": "125596", "operatingIncome": "18795464", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2795451" }, "balance": { "totalDebt": "6444072", "totalAssets": "182643636", "longTermDebt": "741788", "shortTermDebt": "5205333", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "64449234", "totalShareholderEquity": "154314145", "totalCurrentLiabilities": "22507034", "cashAndShortTermInvestments": "38772337" }, "cashflow": { "freeCashFlow": "7738747", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "16476761", "repurchaseOfStock": null, "capitalExpenditures": "-8738014" } }, "revenue": 41996366, "cost_of_revenue": 20416410, "gross_profit": 21579956, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18795464, "depreciation_amortisation": 2795451, "ebitda": 22104767, "interest_expense": 125596, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15985655, "net_income_continuing_ops": null, "net_income_to_common": 15985655, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38772337, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 64449234, "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": 182643636, "short_term_debt": 5205333, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22507034, "long_term_debt": 741788, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6444072, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 154314145, "shares_outstanding": 75734551, "operating_cash_flow": 16476761, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8738014, "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": 7738747, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22104767", "netIncome": "15985655", "grossProfit": "21579956", "totalRevenue": "41996366", "costOfRevenue": "20416410", "interestExpense": "125596", "operatingIncome": "18795464", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2795451" }, "balance": { "totalDebt": "6444072", "totalAssets": "182643636", "longTermDebt": "741788", "shortTermDebt": "5205333", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "64449234", "totalShareholderEquity": "154314145", "totalCurrentLiabilities": "22507034", "cashAndShortTermInvestments": "38772337" }, "cashflow": { "freeCashFlow": "7738747", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "16476761", "repurchaseOfStock": null, "capitalExpenditures": "-8738014" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "income_statement": { "revenue": 34934280, "cost_of_revenue": 19238456, "gross_profit": 15695824, "ebit": 11993132, "ebitda": 14127318, "pretax_income": null, "tax_provision": null, "net_income": 10159192, "net_income_to_common": 10159192, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30432470, "total_current_assets": 53654727, "total_assets": 160901958, "short_term_debt": null, "long_term_debt": 200232, "total_debt": 5529608, "total_liabilities": null, "total_equity": 135144660, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11641680, "capital_expenditure": -8117360, "free_cash_flow": 3524320, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398023, "ticker_id": 31198, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14127318", "netIncome": "10159192", "grossProfit": "15695824", "totalRevenue": "34934280", "costOfRevenue": "19238456", "interestExpense": "117495", "operatingIncome": "11993132", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1844782" }, "balance": { "totalDebt": "5529608", "totalAssets": "160901958", "longTermDebt": "200232", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "53654727", "totalShareholderEquity": "135144660", "totalCurrentLiabilities": "20430417", "cashAndShortTermInvestments": "30432470" }, "cashflow": { "freeCashFlow": "3524320", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "11641680", "repurchaseOfStock": null, "capitalExpenditures": "-8117360" } }, "revenue": 34934280, "cost_of_revenue": 19238456, "gross_profit": 15695824, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11993132, "depreciation_amortisation": 1844782, "ebitda": 14127318, "interest_expense": 117495, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10159192, "net_income_continuing_ops": null, "net_income_to_common": 10159192, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30432470, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53654727, "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": 160901958, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20430417, "long_term_debt": 200232, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5529608, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 135144660, "shares_outstanding": 75734551, "operating_cash_flow": 11641680, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8117360, "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": 3524320, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14127318", "netIncome": "10159192", "grossProfit": "15695824", "totalRevenue": "34934280", "costOfRevenue": "19238456", "interestExpense": "117495", "operatingIncome": "11993132", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1844782" }, "balance": { "totalDebt": "5529608", "totalAssets": "160901958", "longTermDebt": "200232", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "53654727", "totalShareholderEquity": "135144660", "totalCurrentLiabilities": "20430417", "cashAndShortTermInvestments": "30432470" }, "cashflow": { "freeCashFlow": "3524320", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "11641680", "repurchaseOfStock": null, "capitalExpenditures": "-8117360" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "income_statement": { "revenue": 27593000, "cost_of_revenue": 14973000, "gross_profit": 12620000, "ebit": 10574000, "ebitda": 12725000, "pretax_income": null, "tax_provision": null, "net_income": 8769000, "net_income_to_common": 8769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26504939, "total_current_assets": 48549389, "total_assets": 143797272, "short_term_debt": null, "long_term_debt": 250493, "total_debt": 5586673, "total_liabilities": null, "total_equity": 120008729, "shares_outstanding": 75734551, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10221000, "capital_expenditure": -6289000, "free_cash_flow": 3932000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000 }, "complete_fields": { "id": 398024, "ticker_id": 31198, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12725000", "netIncome": "8769000", "grossProfit": "12620000", "totalRevenue": "27593000", "costOfRevenue": "14973000", "interestExpense": "111000", "operatingIncome": "10574000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1835000" }, "balance": { "totalDebt": "5586673", "totalAssets": "143797272", "longTermDebt": "250493", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "48549389", "totalShareholderEquity": "120008729", "totalCurrentLiabilities": "18571272", "cashAndShortTermInvestments": "26504939" }, "cashflow": { "freeCashFlow": "3932000", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": null, "repaymentOfDebt": "-5154000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "10221000", "repurchaseOfStock": null, "capitalExpenditures": "-6289000" } }, "revenue": 27593000, "cost_of_revenue": 14973000, "gross_profit": 12620000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10574000, "depreciation_amortisation": 1835000, "ebitda": 12725000, "interest_expense": 111000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8769000, "net_income_continuing_ops": null, "net_income_to_common": 8769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26504939, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 48549389, "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": 143797272, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18571272, "long_term_debt": 250493, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5586673, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 120008729, "shares_outstanding": 75734551, "operating_cash_flow": 10221000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -154000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12725000", "netIncome": "8769000", "grossProfit": "12620000", "totalRevenue": "27593000", "costOfRevenue": "14973000", "interestExpense": "111000", "operatingIncome": "10574000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1835000" }, "balance": { "totalDebt": "5586673", "totalAssets": "143797272", "longTermDebt": "250493", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "75734551", "totalCurrentAssets": "48549389", "totalShareholderEquity": "120008729", "totalCurrentLiabilities": "18571272", "cashAndShortTermInvestments": "26504939" }, "cashflow": { "freeCashFlow": "3932000", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": null, "repaymentOfDebt": "-5154000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "10221000", "repurchaseOfStock": null, "capitalExpenditures": "-6289000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 5590000, "long_term_debt": null, "total_debt": 5590000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398025, "ticker_id": 31198, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "5590000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 5590000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "5590000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398027, "ticker_id": 31198, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:24.897470+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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": 5, "quarterly_financial_periods": 7, "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" ] } } }