{ "ticker": { "uuid": "433703ef-d9d9-4c80-b60e-95c7752dac40", "symbol": "AXL", "name": "Arrow Exploration Corp.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/433703ef-d9d9-4c80-b60e-95c7752dac40/", "api_url": "https://sharemaestro.com/factors/api/tickers/433703ef-d9d9-4c80-b60e-95c7752dac40/" }, "ticker_metadata": { "id": 26782, "uuid": "433703ef-d9d9-4c80-b60e-95c7752dac40", "symbol": "AXL", "name": "Arrow Exploration Corp.", "asset_type": "equity", "market_cap": 70322632, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Arrow Exploration Corp. operates a junior oil and gas company that engages in the acquisition, exploration, development, and production of oil and gas properties in Colombia and Western Canada. The company is based in Calgary, Canada.", "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": "433703ef-d9d9-4c80-b60e-95c7752dac40", "symbol": "AXL", "name": "Arrow Exploration Corp.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/433703ef-d9d9-4c80-b60e-95c7752dac40/", "api_url": "https://sharemaestro.com/factors/api/tickers/433703ef-d9d9-4c80-b60e-95c7752dac40/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.92, "value": 0.67, "quality": 0.79, "momentum": 0.9, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 29, "market_cap": 8290066092, "pe_ratio": 2072.3595, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0032, "shareholder_yield": 0, "roe": 0.0678, "piotroski_f_score": 4, "momentum_12_1": 0.303, "volatility_252d": 0.579 }, "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": "2026-06-07T13:35:41.900507+00:00", "batch_id": "" }, "size": { "price_close": 29, "market_cap": 8290066092, "market_cap_usd": 8290066092, "enterprise_value": 8276000583, "shares_outstanding": 285864348, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2072.3595, "pb_ratio": 140.5954, "ptbv_ratio": 140.5954, "ps_ratio": 98.5592, "pcf_ratio": 318.4024, "pfcf_ratio": -607.0238, "ev_ebitda": 308.1343, "ev_ebit": 578.9531, "ev_sales": 98.392, "ev_fcf": -605.9939, "earnings_yield": 0.0005, "fcf_yield": -0.0017, "price_to_sales": 98.5592, "price_to_book": 140.5954, "price_to_cashflow": 318.4024, "ebitda_to_ev": 0.0032, "sales_yield": 0.0102 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0, "total_yield": 0.0 }, "quality": { "gross_margin": 0.6441, "operating_margin": 0.1699, "net_margin": 0.0476, "ebitda_margin": 0.3193, "fcf_margin": -0.1624, "roe": 0.0678, "roa": 0.0359, "roic": 0.2388, "roc_greenblatt": null, "asset_turnover": 0.7541, "cash_conversion": -3.414, "accruals_ratio": -0.1975, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 2.5799, "revenue_stability_5y": 0.425, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4857, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.5237, "debt_to_assets": 0.0013, "interest_coverage": 526.569, "current_ratio": 1.1614, "quick_ratio": 1.1614, "net_debt": -14065509, "local_beta": -1.2996, "volatility_252d": 0.579, "volatility_60d": 1.2408, "max_drawdown_12m": -0.4941, "risk_adjusted_momentum": 0.5233 }, "growth": { "revenue_growth_1y": -0.0261, "revenue_growth_3y_cagr": 0.4133, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.8905, "eps_growth_3y_cagr": 0.6087, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.9501, "book_value_growth_1y": 0.0269, "revenue_growth": -0.0261, "earnings_growth": -0.8905 }, "momentum": { "price_return_1m": 0.3488, "price_return_3m": 0.5263, "price_return_6m": 1.32, "price_return_9m": 1.1481, "price_return_12m": 0.7576, "price_return_12m_ex1m": 0.303, "momentum_6m": 1.32, "momentum_12m": 0.7576, "momentum_12_1": 0.303, "distance_from_52w_high": 0, "distance_from_52w_low": 1.6977, "relative_strength": 0.5844 }, "raw_ttm": { "revenue_ttm": 84112529, "gross_profit_ttm": 54178339, "ebit_ttm": 14294769, "ebitda_ttm": 26858417, "net_income_ttm": 4000303, "eps_diluted_ttm": 0.014, "operating_cash_flow_ttm": 26036446, "capital_expenditure_ttm": -39693351, "fcf_ttm": -13656905, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27147, "cash_and_equivalents": 14215687, "total_current_assets": 37870075, "total_current_liabilities": 32608044, "net_ppe": null, "total_assets": 111547344, "total_debt": 150178, "total_equity": 58963992, "net_working_capital": -8907152, "book_value_per_share": 0.2063, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2063 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 69, "rank_pb": 51, "rank_ptbv": 51, "rank_ps": 42, "rank_pcf": 17, "rank_ev_ebitda": 17, "rank_ev_ebit": 43, "rank_earnings_yield": 66, "rank_fcf_yield": 89, "rank_dividend_yield": 61, "rank_shareholder_yield": 65, "rank_total_yield": 72, "rank_roe": 49, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 24, "rank_fcf_margin": 85, "rank_piotroski": 65, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 10 }, "composites": { "value_composite": 33, "quality_composite": 21, "momentum_composite": 10, "growth_composite": 98, "yield_composite": 78, "svqf_composite": 84, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 8, "quality_value_composite": 0.7275, "os_score": 0.92, "value_percentile": 0.67, "quality_percentile": 0.79, "momentum_percentile": 0.9, "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": 33, "small_cap_core_rank": 24, "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": 8365, "ticker_id": 26782, "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": "2026-06-07T13:35:41.900507+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29, "market_cap": 8290066092, "market_cap_usd": 8290066092, "enterprise_value": 8276000583, "shares_outstanding": 285864348, "fx_rate_to_usd": null, "pe_ratio": 2072.35954176, "pb_ratio": 140.59540087, "ptbv_ratio": 140.59540087, "ps_ratio": 98.55923, "pcf_ratio": 318.4023692, "pfcf_ratio": -607.02377969, "ev_ebitda": 308.13433953, "ev_ebit": 578.95308298, "ev_sales": 98.39200749, "ev_fcf": -605.99386047, "earnings_yield": 0.00048254, "fcf_yield": -0.00165018, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 1.089e-05, "total_yield": 1.089e-05, "gross_margin": 0.64411735, "operating_margin": 0.16994815, "net_margin": 0.04755894, "ebitda_margin": 0.31931529, "fcf_margin": -0.16236469, "roe": 0.06784315, "roa": 0.03586193, "roic": 0.23878483, "roc_greenblatt": null, "asset_turnover": 0.75405228, "cash_conversion": -3.41396764, "accruals_ratio": -0.19754969, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.52369092, "debt_to_assets": 0.00134632, "interest_coverage": 526.56901315, "current_ratio": 1.16137218, "quick_ratio": 1.16137218, "net_debt": -14065509, "revenue_growth_1y": -0.02611757, "revenue_growth_3y_cagr": 0.41332764, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.8905049, "eps_growth_3y_cagr": 0.60868373, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.95007157, "book_value_growth_1y": 0.02694002, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 2.579945, "revenue_stability_5y": 0.424983, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.34883721, "price_return_3m": 0.52631579, "price_return_6m": 1.32, "price_return_9m": 1.14814815, "price_return_12m": 0.75757576, "price_return_12m_ex1m": 0.3030303, "distance_from_52w_high": 0, "distance_from_52w_low": 1.69767442, "relative_strength": 0.58443518, "local_beta": -1.2996, "volatility_252d": 0.579026, "volatility_60d": 1.240846, "max_drawdown_12m": -0.49411765, "revenue_ttm": 84112529, "gross_profit_ttm": 54178339, "ebit_ttm": 14294769, "ebitda_ttm": 26858417, "net_income_ttm": 4000303, "eps_diluted_ttm": 0.01399371, "operating_cash_flow_ttm": 26036446, "capital_expenditure_ttm": -39693351, "fcf_ttm": -13656905, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27147, "cash_and_equivalents": 14215687, "total_current_assets": 37870075, "total_current_liabilities": 32608044, "net_ppe": null, "total_assets": 111547344, "total_debt": 150178, "total_equity": 58963992, "net_working_capital": -8907152, "book_value_per_share": 0.20626564, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.20626564, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 69, "rank_pb": 51, "rank_ptbv": 51, "rank_ps": 42, "rank_pcf": 17, "rank_ev_ebitda": 17, "rank_ev_ebit": 43, "rank_earnings_yield": 66, "rank_fcf_yield": 89, "rank_dividend_yield": 61, "rank_shareholder_yield": 65, "rank_total_yield": 72, "rank_roe": 49, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 24, "rank_fcf_margin": 85, "rank_piotroski": 65, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 10, "value_composite": 33, "quality_composite": 21, "momentum_composite": 10, "growth_composite": 98, "yield_composite": 78, "svqf_composite": 84, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 24, "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": 29, "os": 0.92, "value": 0.67, "quality": 0.79, "momentum": 0.9, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 2072.3595, "earnings_yield": 0.0005, "shareholder_yield": 0, "roe": 0.0678, "momentum_12_1": 0.303, "complete_fields": { "id": 8365, "ticker_id": 26782, "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": "2026-06-07T13:35:41.900507+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29, "market_cap": 8290066092, "market_cap_usd": 8290066092, "enterprise_value": 8276000583, "shares_outstanding": 285864348, "fx_rate_to_usd": null, "pe_ratio": 2072.35954176, "pb_ratio": 140.59540087, "ptbv_ratio": 140.59540087, "ps_ratio": 98.55923, "pcf_ratio": 318.4023692, "pfcf_ratio": -607.02377969, "ev_ebitda": 308.13433953, "ev_ebit": 578.95308298, "ev_sales": 98.39200749, "ev_fcf": -605.99386047, "earnings_yield": 0.00048254, "fcf_yield": -0.00165018, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 1.089e-05, "total_yield": 1.089e-05, "gross_margin": 0.64411735, "operating_margin": 0.16994815, "net_margin": 0.04755894, "ebitda_margin": 0.31931529, "fcf_margin": -0.16236469, "roe": 0.06784315, "roa": 0.03586193, "roic": 0.23878483, "roc_greenblatt": null, "asset_turnover": 0.75405228, "cash_conversion": -3.41396764, "accruals_ratio": -0.19754969, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.52369092, "debt_to_assets": 0.00134632, "interest_coverage": 526.56901315, "current_ratio": 1.16137218, "quick_ratio": 1.16137218, "net_debt": -14065509, "revenue_growth_1y": -0.02611757, "revenue_growth_3y_cagr": 0.41332764, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.8905049, "eps_growth_3y_cagr": 0.60868373, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.95007157, "book_value_growth_1y": 0.02694002, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 2.579945, "revenue_stability_5y": 0.424983, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.34883721, "price_return_3m": 0.52631579, "price_return_6m": 1.32, "price_return_9m": 1.14814815, "price_return_12m": 0.75757576, "price_return_12m_ex1m": 0.3030303, "distance_from_52w_high": 0, "distance_from_52w_low": 1.69767442, "relative_strength": 0.58443518, "local_beta": -1.2996, "volatility_252d": 0.579026, "volatility_60d": 1.240846, "max_drawdown_12m": -0.49411765, "revenue_ttm": 84112529, "gross_profit_ttm": 54178339, "ebit_ttm": 14294769, "ebitda_ttm": 26858417, "net_income_ttm": 4000303, "eps_diluted_ttm": 0.01399371, "operating_cash_flow_ttm": 26036446, "capital_expenditure_ttm": -39693351, "fcf_ttm": -13656905, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27147, "cash_and_equivalents": 14215687, "total_current_assets": 37870075, "total_current_liabilities": 32608044, "net_ppe": null, "total_assets": 111547344, "total_debt": 150178, "total_equity": 58963992, "net_working_capital": -8907152, "book_value_per_share": 0.20626564, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.20626564, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 69, "rank_pb": 51, "rank_ptbv": 51, "rank_ps": 42, "rank_pcf": 17, "rank_ev_ebitda": 17, "rank_ev_ebit": 43, "rank_earnings_yield": 66, "rank_fcf_yield": 89, "rank_dividend_yield": 61, "rank_shareholder_yield": 65, "rank_total_yield": 72, "rank_roe": 49, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 24, "rank_fcf_margin": 85, "rank_piotroski": 65, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 10, "value_composite": 33, "quality_composite": 21, "momentum_composite": 10, "growth_composite": 98, "yield_composite": 78, "svqf_composite": 84, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 24, "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": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 79429056, "cost_of_revenue": 29587587, "gross_profit": 49841469, "ebit": 13248244, "ebitda": 26373928, "pretax_income": null, "tax_provision": null, "net_income": 1442598, "net_income_to_common": 1442598, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11208824, "total_current_assets": 33881303, "total_assets": 105402557, "short_term_debt": null, "long_term_debt": null, "total_debt": 200686, "total_liabilities": null, "total_equity": 54445272, "shares_outstanding": 285864348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26803064, "capital_expenditure": -43190196, "free_cash_flow": -16387132, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -76048 }, "complete_fields": { "id": 391560, "ticker_id": 26782, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26373928", "netIncome": "1442598", "grossProfit": "49841469", "totalRevenue": "79429056", "costOfRevenue": "29587587", "interestExpense": "28676", "operatingIncome": "13248244", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20613150" }, "balance": { "totalDebt": "200686", "totalAssets": "105402557", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "33881303", "totalShareholderEquity": "54445272", "totalCurrentLiabilities": "32057968", "cashAndShortTermInvestments": "11208824" }, "cashflow": { "freeCashFlow": "-16387132", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-76048", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "26803064", "repurchaseOfStock": null, "capitalExpenditures": "-43190196" } }, "revenue": 79429056, "cost_of_revenue": 29587587, "gross_profit": 49841469, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13248244, "depreciation_amortisation": 20613150, "ebitda": 26373928, "interest_expense": 28676, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1442598, "net_income_continuing_ops": null, "net_income_to_common": 1442598, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11208824, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33881303, "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": 105402557, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32057968, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 200686, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 54445272, "shares_outstanding": 285864348, "operating_cash_flow": 26803064, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43190196, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -76048, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16387132, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26373928", "netIncome": "1442598", "grossProfit": "49841469", "totalRevenue": "79429056", "costOfRevenue": "29587587", "interestExpense": "28676", "operatingIncome": "13248244", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20613150" }, "balance": { "totalDebt": "200686", "totalAssets": "105402557", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "33881303", "totalShareholderEquity": "54445272", "totalCurrentLiabilities": "32057968", "cashAndShortTermInvestments": "11208824" }, "cashflow": { "freeCashFlow": "-16387132", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-76048", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "26803064", "repurchaseOfStock": null, "capitalExpenditures": "-43190196" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 81559184, "cost_of_revenue": 25369971, "gross_profit": 56189213, "ebit": 29639687, "ebitda": 46817524, "pretax_income": null, "tax_provision": null, "net_income": 13175001, "net_income_to_common": 13175001, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18837784, "total_current_assets": 25973196, "total_assets": 81268734, "short_term_debt": null, "long_term_debt": null, "total_debt": 219406, "total_liabilities": null, "total_equity": 53016993, "shares_outstanding": 285864348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39524589, "capital_expenditure": -31121240, "free_cash_flow": 8403349, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -57807 }, "complete_fields": { "id": 391565, "ticker_id": 26782, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "46817524", "netIncome": "13175001", "grossProfit": "56189213", "totalRevenue": "81559184", "costOfRevenue": "25369971", "interestExpense": "31846", "operatingIncome": "29639687", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17535815" }, "balance": { "totalDebt": "219406", "totalAssets": "81268734", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "25973196", "totalShareholderEquity": "53016993", "totalCurrentLiabilities": "14167619", "cashAndShortTermInvestments": "18837784" }, "cashflow": { "freeCashFlow": "8403349", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-57807", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "39524589", "repurchaseOfStock": null, "capitalExpenditures": "-31121240" } }, "revenue": 81559184, "cost_of_revenue": 25369971, "gross_profit": 56189213, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29639687, "depreciation_amortisation": 17535815, "ebitda": 46817524, "interest_expense": 31846, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13175001, "net_income_continuing_ops": null, "net_income_to_common": 13175001, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18837784, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25973196, "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": 81268734, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14167619, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 219406, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53016993, "shares_outstanding": 285864348, "operating_cash_flow": 39524589, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31121240, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -57807, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8403349, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "46817524", "netIncome": "13175001", "grossProfit": "56189213", "totalRevenue": "81559184", "costOfRevenue": "25369971", "interestExpense": "31846", "operatingIncome": "29639687", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17535815" }, "balance": { "totalDebt": "219406", "totalAssets": "81268734", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "25973196", "totalShareholderEquity": "53016993", "totalCurrentLiabilities": "14167619", "cashAndShortTermInvestments": "18837784" }, "cashflow": { "freeCashFlow": "8403349", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-57807", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "39524589", "repurchaseOfStock": null, "capitalExpenditures": "-31121240" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 50596786, "cost_of_revenue": 18113557, "gross_profit": 32483229, "ebit": 13717270, "ebitda": 15362813, "pretax_income": null, "tax_provision": null, "net_income": -1106613, "net_income_to_common": -1106613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12135376, "total_current_assets": 21629198, "total_assets": 62275023, "short_term_debt": null, "long_term_debt": null, "total_debt": 320593, "total_liabilities": null, "total_equity": 41509523, "shares_outstanding": 285864348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16476551, "capital_expenditure": -27084959, "free_cash_flow": -10608408, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7479802, "net_debt_issued": -2092788 }, "complete_fields": { "id": 391567, "ticker_id": 26782, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15362813", "netIncome": "-1106613", "grossProfit": "32483229", "totalRevenue": "50596786", "costOfRevenue": "18113557", "interestExpense": "141117", "operatingIncome": "13717270", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12186777" }, "balance": { "totalDebt": "320593", "totalAssets": "62275023", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "21629198", "totalShareholderEquity": "41509523", "totalCurrentLiabilities": "12960084", "cashAndShortTermInvestments": "12135376" }, "cashflow": { "freeCashFlow": "-10608408", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7479802", "repaymentOfDebt": "-2092788", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16476551", "repurchaseOfStock": null, "capitalExpenditures": "-27084959" } }, "revenue": 50596786, "cost_of_revenue": 18113557, "gross_profit": 32483229, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13717270, "depreciation_amortisation": 12186777, "ebitda": 15362813, "interest_expense": 141117, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1106613, "net_income_continuing_ops": null, "net_income_to_common": -1106613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12135376, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21629198, "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": 62275023, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12960084, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 320593, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 41509523, "shares_outstanding": 285864348, "operating_cash_flow": 16476551, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27084959, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7479802, "net_debt_issued": -2092788, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10608408, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15362813", "netIncome": "-1106613", "grossProfit": "32483229", "totalRevenue": "50596786", "costOfRevenue": "18113557", "interestExpense": "141117", "operatingIncome": "13717270", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12186777" }, "balance": { "totalDebt": "320593", "totalAssets": "62275023", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "21629198", "totalShareholderEquity": "41509523", "totalCurrentLiabilities": "12960084", "cashAndShortTermInvestments": "12135376" }, "cashflow": { "freeCashFlow": "-10608408", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7479802", "repaymentOfDebt": "-2092788", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16476551", "repurchaseOfStock": null, "capitalExpenditures": "-27084959" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 28135254, "cost_of_revenue": 8690279, "gross_profit": 19444975, "ebit": 6609452, "ebitda": 14426356, "pretax_income": null, "tax_provision": null, "net_income": 346524, "net_income_to_common": 346524, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13060968, "total_current_assets": 17504225, "total_assets": 53190248, "short_term_debt": 1899294, "long_term_debt": null, "total_debt": 1963045, "total_liabilities": null, "total_equity": 25896572, "shares_outstanding": 218401931, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12036550, "capital_expenditure": -7668988, "free_cash_flow": 4367562, "dividends_paid": null, "share_repurchases": null, "shares_issued": 510786, "net_debt_issued": -1951523 }, "complete_fields": { "id": 391568, "ticker_id": 26782, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14426356", "netIncome": "346524", "grossProfit": "19444975", "totalRevenue": "28135254", "costOfRevenue": "8690279", "interestExpense": "460233", "operatingIncome": "6609452", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5528489" }, "balance": { "totalDebt": "1963045", "totalAssets": "53190248", "longTermDebt": null, "shortTermDebt": "1899294", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "218401931", "totalCurrentAssets": "17504225", "totalShareholderEquity": "25896572", "totalCurrentLiabilities": "18820890", "cashAndShortTermInvestments": "13060968" }, "cashflow": { "freeCashFlow": "4367562", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "510786", "repaymentOfDebt": "-1951523", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "12036550", "repurchaseOfStock": null, "capitalExpenditures": "-7668988" } }, "revenue": 28135254, "cost_of_revenue": 8690279, "gross_profit": 19444975, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6609452, "depreciation_amortisation": 5528489, "ebitda": 14426356, "interest_expense": 460233, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 346524, "net_income_continuing_ops": null, "net_income_to_common": 346524, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13060968, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17504225, "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": 53190248, "short_term_debt": 1899294, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18820890, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1963045, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25896572, "shares_outstanding": 218401931, "operating_cash_flow": 12036550, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7668988, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 510786, "net_debt_issued": -1951523, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4367562, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14426356", "netIncome": "346524", "grossProfit": "19444975", "totalRevenue": "28135254", "costOfRevenue": "8690279", "interestExpense": "460233", "operatingIncome": "6609452", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5528489" }, "balance": { "totalDebt": "1963045", "totalAssets": "53190248", "longTermDebt": null, "shortTermDebt": "1899294", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "218401931", "totalCurrentAssets": "17504225", "totalShareholderEquity": "25896572", "totalCurrentLiabilities": "18820890", "cashAndShortTermInvestments": "13060968" }, "cashflow": { "freeCashFlow": "4367562", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "510786", "repaymentOfDebt": "-1951523", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "12036550", "repurchaseOfStock": null, "capitalExpenditures": "-7668988" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+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": 1659393, "long_term_debt": 1690945, "total_debt": 3350338, "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": 11232473, "net_debt_issued": null }, "complete_fields": { "id": 391569, "ticker_id": 26782, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+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": "1690945", "shortTermDebt": "1659393", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "11232473", "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": 1659393, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 1690945, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3350338, "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": 11232473, "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": "1690945", "shortTermDebt": "1659393", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "11232473", "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": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 26819632, "cost_of_revenue": 9497604, "gross_profit": 17322028, "ebit": 6826287, "ebitda": 13049231, "pretax_income": null, "tax_provision": null, "net_income": 5221470, "net_income_to_common": 5221470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14215687, "total_current_assets": 37870075, "total_assets": 111547344, "short_term_debt": 46504, "long_term_debt": 103674, "total_debt": 150178, "total_liabilities": null, "total_equity": 58963992, "shares_outstanding": 285864348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13663566, "capital_expenditure": -7882335, "free_cash_flow": 5781231, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22559 }, "complete_fields": { "id": 391558, "ticker_id": 26782, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13049231", "netIncome": "5221470", "grossProfit": "17322028", "totalRevenue": "26819632", "costOfRevenue": "9497604", "interestExpense": "5638", "operatingIncome": "6826287", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6176288" }, "balance": { "totalDebt": "150178", "totalAssets": "111547344", "longTermDebt": "103674", "shortTermDebt": "46504", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "37870075", "totalShareholderEquity": "58963992", "totalCurrentLiabilities": "32608044", "cashAndShortTermInvestments": "14215687" }, "cashflow": { "freeCashFlow": "5781231", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-22559", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "13663566", "repurchaseOfStock": null, "capitalExpenditures": "-7882335" } }, "revenue": 26819632, "cost_of_revenue": 9497604, "gross_profit": 17322028, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6826287, "depreciation_amortisation": 6176288, "ebitda": 13049231, "interest_expense": 5638, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5221470, "net_income_continuing_ops": null, "net_income_to_common": 5221470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14215687, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37870075, "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": 111547344, "short_term_debt": 46504, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32608044, "long_term_debt": 103674, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 150178, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 58963992, "shares_outstanding": 285864348, "operating_cash_flow": 13663566, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7882335, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22559, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5781231, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13049231", "netIncome": "5221470", "grossProfit": "17322028", "totalRevenue": "26819632", "costOfRevenue": "9497604", "interestExpense": "5638", "operatingIncome": "6826287", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6176288" }, "balance": { "totalDebt": "150178", "totalAssets": "111547344", "longTermDebt": "103674", "shortTermDebt": "46504", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "37870075", "totalShareholderEquity": "58963992", "totalCurrentLiabilities": "32608044", "cashAndShortTermInvestments": "14215687" }, "cashflow": { "freeCashFlow": "5781231", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-22559", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "13663566", "repurchaseOfStock": null, "capitalExpenditures": "-7882335" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 18371737, "cost_of_revenue": 7045301, "gross_profit": 11326436, "ebit": 1310402, "ebitda": -1750688, "pretax_income": null, "tax_provision": null, "net_income": -3376116, "net_income_to_common": -3376116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11208824, "total_current_assets": 33881303, "total_assets": 105402557, "short_term_debt": 67734, "long_term_debt": 132952, "total_debt": 200686, "total_liabilities": null, "total_equity": 54445272, "shares_outstanding": 285864348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1740872, "capital_expenditure": -7752239, "free_cash_flow": -6011367, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22234 }, "complete_fields": { "id": 391559, "ticker_id": 26782, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1750688", "netIncome": "-3376116", "grossProfit": "11326436", "totalRevenue": "18371737", "costOfRevenue": "7045301", "interestExpense": "7167", "operatingIncome": "1310402", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5209146" }, "balance": { "totalDebt": "200686", "totalAssets": "105402557", "longTermDebt": "132952", "shortTermDebt": "67734", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "33881303", "totalShareholderEquity": "54445272", "totalCurrentLiabilities": "32057968", "cashAndShortTermInvestments": "11208824" }, "cashflow": { "freeCashFlow": "-6011367", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-22234", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1740872", "repurchaseOfStock": null, "capitalExpenditures": "-7752239" } }, "revenue": 18371737, "cost_of_revenue": 7045301, "gross_profit": 11326436, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1310402, "depreciation_amortisation": 5209146, "ebitda": -1750688, "interest_expense": 7167, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3376116, "net_income_continuing_ops": null, "net_income_to_common": -3376116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11208824, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33881303, "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": 105402557, "short_term_debt": 67734, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32057968, "long_term_debt": 132952, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 200686, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 54445272, "shares_outstanding": 285864348, "operating_cash_flow": 1740872, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7752239, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22234, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6011367, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1750688", "netIncome": "-3376116", "grossProfit": "11326436", "totalRevenue": "18371737", "costOfRevenue": "7045301", "interestExpense": "7167", "operatingIncome": "1310402", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5209146" }, "balance": { "totalDebt": "200686", "totalAssets": "105402557", "longTermDebt": "132952", "shortTermDebt": "67734", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "33881303", "totalShareholderEquity": "54445272", "totalCurrentLiabilities": "32057968", "cashAndShortTermInvestments": "11208824" }, "cashflow": { "freeCashFlow": "-6011367", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-22234", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1740872", "repurchaseOfStock": null, "capitalExpenditures": "-7752239" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 20971892, "cost_of_revenue": 8131261, "gross_profit": 12840631, "ebit": 4831660, "ebitda": 10223701, "pretax_income": null, "tax_provision": null, "net_income": 3089684, "net_income_to_common": 3089684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6370539, "total_current_assets": 17259451, "total_assets": 93684265, "short_term_debt": 57185, "long_term_debt": 137132, "total_debt": 194317, "total_liabilities": null, "total_equity": 57884229, "shares_outstanding": 285864348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11104098, "capital_expenditure": -9287571, "free_cash_flow": 1816527, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22869 }, "complete_fields": { "id": 391561, "ticker_id": 26782, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10223701", "netIncome": "3089684", "grossProfit": "12840631", "totalRevenue": "20971892", "costOfRevenue": "8131261", "interestExpense": "6974", "operatingIncome": "4831660", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5703342" }, "balance": { "totalDebt": "194317", "totalAssets": "93684265", "longTermDebt": "137132", "shortTermDebt": "57185", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "17259451", "totalShareholderEquity": "57884229", "totalCurrentLiabilities": "17085588", "cashAndShortTermInvestments": "6370539" }, "cashflow": { "freeCashFlow": "1816527", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-22869", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "11104098", "repurchaseOfStock": null, "capitalExpenditures": "-9287571" } }, "revenue": 20971892, "cost_of_revenue": 8131261, "gross_profit": 12840631, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4831660, "depreciation_amortisation": 5703342, "ebitda": 10223701, "interest_expense": 6974, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3089684, "net_income_continuing_ops": null, "net_income_to_common": 3089684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6370539, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17259451, "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": 93684265, "short_term_debt": 57185, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17085588, "long_term_debt": 137132, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 194317, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 57884229, "shares_outstanding": 285864348, "operating_cash_flow": 11104098, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9287571, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22869, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1816527, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10223701", "netIncome": "3089684", "grossProfit": "12840631", "totalRevenue": "20971892", "costOfRevenue": "8131261", "interestExpense": "6974", "operatingIncome": "4831660", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5703342" }, "balance": { "totalDebt": "194317", "totalAssets": "93684265", "longTermDebt": "137132", "shortTermDebt": "57185", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "17259451", "totalShareholderEquity": "57884229", "totalCurrentLiabilities": "17085588", "cashAndShortTermInvestments": "6370539" }, "cashflow": { "freeCashFlow": "1816527", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-22869", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "11104098", "repurchaseOfStock": null, "capitalExpenditures": "-9287571" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 17949268, "cost_of_revenue": 5260024, "gross_profit": 12689244, "ebit": 1326420, "ebitda": 5336173, "pretax_income": null, "tax_provision": null, "net_income": -934735, "net_income_to_common": -934735, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13212417, "total_current_assets": 20213917, "total_assets": 92729950, "short_term_debt": 59298, "long_term_debt": 155159, "total_debt": 214457, "total_liabilities": null, "total_equity": 54733302, "shares_outstanding": 285864348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -472090, "capital_expenditure": -14771206, "free_cash_flow": -15243296, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22618 }, "complete_fields": { "id": 391562, "ticker_id": 26782, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5336173", "netIncome": "-934735", "grossProfit": "12689244", "totalRevenue": "17949268", "costOfRevenue": "5260024", "interestExpense": "7368", "operatingIncome": "1326420", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3179694" }, "balance": { "totalDebt": "214457", "totalAssets": "92729950", "longTermDebt": "155159", "shortTermDebt": "59298", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "20213917", "totalShareholderEquity": "54733302", "totalCurrentLiabilities": "19820706", "cashAndShortTermInvestments": "13212417" }, "cashflow": { "freeCashFlow": "-15243296", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-22618", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-472090", "repurchaseOfStock": null, "capitalExpenditures": "-14771206" } }, "revenue": 17949268, "cost_of_revenue": 5260024, "gross_profit": 12689244, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1326420, "depreciation_amortisation": 3179694, "ebitda": 5336173, "interest_expense": 7368, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -934735, "net_income_continuing_ops": null, "net_income_to_common": -934735, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13212417, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20213917, "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": 92729950, "short_term_debt": 59298, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19820706, "long_term_debt": 155159, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 214457, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 54733302, "shares_outstanding": 285864348, "operating_cash_flow": -472090, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14771206, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -22618, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -15243296, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5336173", "netIncome": "-934735", "grossProfit": "12689244", "totalRevenue": "17949268", "costOfRevenue": "5260024", "interestExpense": "7368", "operatingIncome": "1326420", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3179694" }, "balance": { "totalDebt": "214457", "totalAssets": "92729950", "longTermDebt": "155159", "shortTermDebt": "59298", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "20213917", "totalShareholderEquity": "54733302", "totalCurrentLiabilities": "19820706", "cashAndShortTermInvestments": "13212417" }, "cashflow": { "freeCashFlow": "-15243296", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-22618", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-472090", "repurchaseOfStock": null, "capitalExpenditures": "-14771206" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "income_statement": { "revenue": 22136159, "cost_of_revenue": 9151002, "gross_profit": 12985157, "ebit": 5779761, "ebitda": 12564742, "pretax_income": null, "tax_provision": null, "net_income": 2663764, "net_income_to_common": 2663764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24946934, "total_current_assets": 30288808, "total_assets": 90532063, "short_term_debt": 57125, "long_term_debt": 161313, "total_debt": 218438, "total_liabilities": null, "total_equity": 55681219, "shares_outstanding": 285864348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14430184, "capital_expenditure": -11379180, "free_cash_flow": 3051004, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8327 }, "complete_fields": { "id": 391563, "ticker_id": 26782, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12564742", "netIncome": "2663764", "grossProfit": "12985157", "totalRevenue": "22136159", "costOfRevenue": "9151002", "interestExpense": "7168", "operatingIncome": "5779761", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6520968" }, "balance": { "totalDebt": "218438", "totalAssets": "90532063", "longTermDebt": "161313", "shortTermDebt": "57125", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "30288808", "totalShareholderEquity": "55681219", "totalCurrentLiabilities": "19252474", "cashAndShortTermInvestments": "24946934" }, "cashflow": { "freeCashFlow": "3051004", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-8327", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "14430184", "repurchaseOfStock": null, "capitalExpenditures": "-11379180" } }, "revenue": 22136159, "cost_of_revenue": 9151002, "gross_profit": 12985157, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5779761, "depreciation_amortisation": 6520968, "ebitda": 12564742, "interest_expense": 7168, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2663764, "net_income_continuing_ops": null, "net_income_to_common": 2663764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24946934, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30288808, "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": 90532063, "short_term_debt": 57125, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19252474, "long_term_debt": 161313, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 218438, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 55681219, "shares_outstanding": 285864348, "operating_cash_flow": 14430184, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11379180, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8327, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3051004, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12564742", "netIncome": "2663764", "grossProfit": "12985157", "totalRevenue": "22136159", "costOfRevenue": "9151002", "interestExpense": "7168", "operatingIncome": "5779761", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6520968" }, "balance": { "totalDebt": "218438", "totalAssets": "90532063", "longTermDebt": "161313", "shortTermDebt": "57125", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "285864348", "totalCurrentAssets": "30288808", "totalShareholderEquity": "55681219", "totalCurrentLiabilities": "19252474", "cashAndShortTermInvestments": "24946934" }, "cashflow": { "freeCashFlow": "3051004", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-8327", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "14430184", "repurchaseOfStock": null, "capitalExpenditures": "-11379180" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 391564, "ticker_id": 26782, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+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": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 0, "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": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 391566, "ticker_id": 26782, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:34:31.692364+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": "0", "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": 0, "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": "0", "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }