{ "ticker": { "uuid": "460ab606-5ebb-44a2-9300-42a16c55db89", "symbol": "PRV", "name": "Porvair plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Pollution & Treatment Controls", "page_url": "https://sharemaestro.com/factors/ticker/460ab606-5ebb-44a2-9300-42a16c55db89/", "api_url": "https://sharemaestro.com/factors/api/tickers/460ab606-5ebb-44a2-9300-42a16c55db89/" }, "ticker_metadata": { "id": 30483, "uuid": "460ab606-5ebb-44a2-9300-42a16c55db89", "symbol": "PRV", "name": "Porvair plc", "asset_type": "equity", "market_cap": 388127552, "stock_exchange_id": 19, "industry": "Pollution & Treatment Controls", "sector": "Industrials", "description": "Porvair plc engages in the filtration, laboratory, and environmental technology business. It operates through three segments: Aerospace & Industrial, Laboratory, and Metal Melt Quality. The Aerospace & Industrial segment designs and manufactures a range of specialist filtration equipment for aerospace, energy, and industrial applications. The Laboratory segment is involved in the design and manufacture of instruments and consumables for use in environmental and bioscience laboratories with a focus on water analysis instruments, diagnostics, and sample preparation equipment. This segment also produces a range of laboratory microplates, filters, tubing, pipette tips, and associated consumables for use in diagnostics, sample preparation and chromatography applications. The Metal Melt Quality segment designs and manufactures porous ceramic filters for the filtration of molten metals. This segment also provides patent protected filters for the aluminum cast house industry; and the filtration of gray and ductile iron, as well as filtration of superalloys used in the manufacture of turbine blades. The company is also involved in trading activities. It operates in the United Kingdom, Continental Europe, South America, the United States, Asia, and Africa, as well as other North American Free Trade Agreement countries. Porvair plc was incorporated in 1982 and is based in King's Lynn, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "460ab606-5ebb-44a2-9300-42a16c55db89", "symbol": "PRV", "name": "Porvair plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Pollution & Treatment Controls", "page_url": "https://sharemaestro.com/factors/ticker/460ab606-5ebb-44a2-9300-42a16c55db89/", "api_url": "https://sharemaestro.com/factors/api/tickers/460ab606-5ebb-44a2-9300-42a16c55db89/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.12, "value": 0.08, "quality": 0.74, "momentum": 0.3, "coverage": 0.909, "confidence": 0.769, "delta": null }, "headline_factors": { "price": 820, "market_cap": 37794946360, "pe_ratio": 2082.4809, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0009, "shareholder_yield": 0.0001, "roe": 0.1083, "piotroski_f_score": 7, "momentum_12_1": -0.0931, "volatility_252d": 0.2658 }, "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": "2025-11-30", "financials_age_days": 189, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:53.134131+00:00", "batch_id": "" }, "size": { "price_close": 820, "market_cap": 37794946360, "market_cap_usd": 37794946360, "enterprise_value": 37786504360, "shares_outstanding": 46091398, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2082.4809, "pb_ratio": 225.5984, "ptbv_ratio": 225.5984, "ps_ratio": 194.8424, "pcf_ratio": 1585.8241, "pfcf_ratio": 2346.2007, "ev_ebitda": 1163.5567, "ev_ebit": 1544.5759, "ev_sales": 194.7989, "ev_fcf": 2345.6766, "earnings_yield": 0.0005, "fcf_yield": 0.0004, "price_to_sales": 194.8424, "price_to_book": 225.5984, "price_to_cashflow": 1585.8241, "ebitda_to_ev": 0.0009, "sales_yield": 0.0051 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": -0.0, "shareholder_yield": 0.0001, "debt_paydown_yield": null, "total_yield": 0.0001 }, "quality": { "gross_margin": 0.3539, "operating_margin": 0.1261, "net_margin": 0.0936, "ebitda_margin": 0.1674, "fcf_margin": 0.083, "roe": 0.1083, "roa": 0.0812, "roic": 0.1153, "roc_greenblatt": null, "asset_turnover": 0.8676, "cash_conversion": 0.8876, "accruals_ratio": -0.0254, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0603, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3071, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.26, "debt_to_assets": 0.0645, "interest_coverage": 23.7515, "current_ratio": 2.5435, "quick_ratio": 2.5435, "net_debt": -8442000, "local_beta": 0.9576, "volatility_252d": 0.2658, "volatility_60d": 0.5695, "max_drawdown_12m": -0.2267, "risk_adjusted_momentum": -0.3501 }, "growth": { "revenue_growth_1y": 0.0069, "revenue_growth_3y_cagr": 0.0397, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1023, "eps_growth_3y_cagr": 0.0724, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0171, "book_value_growth_1y": 0.0951, "revenue_growth": 0.0069, "earnings_growth": 0.1023 }, "momentum": { "price_return_1m": 0.1081, "price_return_3m": 0.0963, "price_return_6m": 0.0251, "price_return_9m": 0.1327, "price_return_12m": 0.005, "price_return_12m_ex1m": -0.0931, "momentum_6m": 0.0251, "momentum_12m": 0.005, "momentum_12_1": -0.0931, "distance_from_52w_high": -0.0888, "distance_from_52w_low": 0.1782, "relative_strength": -0.1681 }, "raw_ttm": { "revenue_ttm": 193977000, "gross_profit_ttm": 68657000, "ebit_ttm": 24464000, "ebitda_ttm": 32475000, "net_income_ttm": 18149000, "eps_diluted_ttm": 0.3938, "operating_cash_flow_ttm": 23833000, "capital_expenditure_ttm": -7724000, "fcf_ttm": 16109000, "dividends_paid_ttm": -2953000, "share_repurchases_ttm": null, "shares_issued_ttm": -871000, "interest_expense_ttm": 1030000, "cash_and_equivalents": 22873000, "total_current_assets": 89550000, "total_current_liabilities": 35207000, "net_ppe": null, "total_assets": 223572000, "total_debt": 14431000, "total_equity": 167532000, "net_working_capital": 31470000, "book_value_per_share": 3.6348, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.6348 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 69, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 63, "rank_pcf": 83, "rank_ev_ebitda": 79, "rank_ev_ebit": 80, "rank_earnings_yield": 66, "rank_fcf_yield": 58, "rank_dividend_yield": 55, "rank_shareholder_yield": 60, "rank_total_yield": 69, "rank_roe": 34, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 64, "rank_fcf_margin": 44, "rank_piotroski": 21, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 53 }, "composites": { "value_composite": 92, "quality_composite": 26, "momentum_composite": 70, "growth_composite": 73, "yield_composite": 74, "svqf_composite": 84, "vc1_composite": 92, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.2433, "os_score": 0.12, "value_percentile": 0.08, "quality_percentile": 0.74, "momentum_percentile": 0.3, "factor_coverage": 0.909, "signal_confidence": 0.769, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 93, "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": 9042, "ticker_id": 30483, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:53.134131+00:00", "batch_id": "", "os_score_delta": null, "price_close": 820, "market_cap": 37794946360, "market_cap_usd": 37794946360, "enterprise_value": 37786504360, "shares_outstanding": 46091398, "fx_rate_to_usd": null, "pe_ratio": 2082.48092787, "pb_ratio": 225.59837142, "ptbv_ratio": 225.59837142, "ps_ratio": 194.84241101, "pcf_ratio": 1585.82412453, "pfcf_ratio": 2346.20065553, "ev_ebitda": 1163.55671624, "ev_ebit": 1544.57588129, "ev_sales": 194.79889038, "ev_fcf": 2345.67660066, "earnings_yield": 0.0004802, "fcf_yield": 0.00042632, "dividend_yield": 7.813e-05, "buyback_yield": -2.305e-05, "shareholder_yield": 5.509e-05, "debt_paydown_yield": null, "total_yield": 5.509e-05, "gross_margin": 0.35394402, "operating_margin": 0.12611804, "net_margin": 0.09356264, "ebitda_margin": 0.16741676, "fcf_margin": 0.08304593, "roe": 0.10833154, "roa": 0.08117743, "roic": 0.11533094, "roc_greenblatt": null, "asset_turnover": 0.86762654, "cash_conversion": 0.88759711, "accruals_ratio": -0.02542358, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.25995381, "debt_to_assets": 0.06454744, "interest_coverage": 23.75145631, "current_ratio": 2.54352828, "quick_ratio": 2.54352828, "net_debt": -8442000, "revenue_growth_1y": 0.00694563, "revenue_growth_3y_cagr": 0.03973848, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.10233739, "eps_growth_3y_cagr": 0.07244242, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01708463, "book_value_growth_1y": 0.09506911, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.060286, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10810811, "price_return_3m": 0.09632503, "price_return_6m": 0.02506389, "price_return_9m": 0.13266735, "price_return_12m": 0.00499638, "price_return_12m_ex1m": -0.09305205, "distance_from_52w_high": -0.0888321, "distance_from_52w_low": 0.17823438, "relative_strength": -0.16814421, "local_beta": 0.9576, "volatility_252d": 0.265823, "volatility_60d": 0.569464, "max_drawdown_12m": -0.22666669, "revenue_ttm": 193977000, "gross_profit_ttm": 68657000, "ebit_ttm": 24464000, "ebitda_ttm": 32475000, "net_income_ttm": 18149000, "eps_diluted_ttm": 0.39376111, "operating_cash_flow_ttm": 23833000, "capital_expenditure_ttm": -7724000, "fcf_ttm": 16109000, "dividends_paid_ttm": -2953000, "share_repurchases_ttm": null, "shares_issued_ttm": -871000, "interest_expense_ttm": 1030000, "cash_and_equivalents": 22873000, "total_current_assets": 89550000, "total_current_liabilities": 35207000, "net_ppe": null, "total_assets": 223572000, "total_debt": 14431000, "total_equity": 167532000, "net_working_capital": 31470000, "book_value_per_share": 3.63477801, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.63477801, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 69, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 63, "rank_pcf": 83, "rank_ev_ebitda": 79, "rank_ev_ebit": 80, "rank_earnings_yield": 66, "rank_fcf_yield": 58, "rank_dividend_yield": 55, "rank_shareholder_yield": 60, "rank_total_yield": 69, "rank_roe": 34, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 64, "rank_fcf_margin": 44, "rank_piotroski": 21, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 53, "value_composite": 92, "quality_composite": 26, "momentum_composite": 70, "growth_composite": 73, "yield_composite": 74, "svqf_composite": 84, "vc1_composite": 92, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.909, "signal_confidence": 0.769, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 93, "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": 820, "os": 0.12, "value": 0.08, "quality": 0.74, "momentum": 0.3, "confidence": 0.769, "coverage": 0.909, "pe_ratio": 2082.4809, "earnings_yield": 0.0005, "shareholder_yield": 0.0001, "roe": 0.1083, "momentum_12_1": -0.0931, "complete_fields": { "id": 9042, "ticker_id": 30483, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:53.134131+00:00", "batch_id": "", "os_score_delta": null, "price_close": 820, "market_cap": 37794946360, "market_cap_usd": 37794946360, "enterprise_value": 37786504360, "shares_outstanding": 46091398, "fx_rate_to_usd": null, "pe_ratio": 2082.48092787, "pb_ratio": 225.59837142, "ptbv_ratio": 225.59837142, "ps_ratio": 194.84241101, "pcf_ratio": 1585.82412453, "pfcf_ratio": 2346.20065553, "ev_ebitda": 1163.55671624, "ev_ebit": 1544.57588129, "ev_sales": 194.79889038, "ev_fcf": 2345.67660066, "earnings_yield": 0.0004802, "fcf_yield": 0.00042632, "dividend_yield": 7.813e-05, "buyback_yield": -2.305e-05, "shareholder_yield": 5.509e-05, "debt_paydown_yield": null, "total_yield": 5.509e-05, "gross_margin": 0.35394402, "operating_margin": 0.12611804, "net_margin": 0.09356264, "ebitda_margin": 0.16741676, "fcf_margin": 0.08304593, "roe": 0.10833154, "roa": 0.08117743, "roic": 0.11533094, "roc_greenblatt": null, "asset_turnover": 0.86762654, "cash_conversion": 0.88759711, "accruals_ratio": -0.02542358, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.25995381, "debt_to_assets": 0.06454744, "interest_coverage": 23.75145631, "current_ratio": 2.54352828, "quick_ratio": 2.54352828, "net_debt": -8442000, "revenue_growth_1y": 0.00694563, "revenue_growth_3y_cagr": 0.03973848, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.10233739, "eps_growth_3y_cagr": 0.07244242, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01708463, "book_value_growth_1y": 0.09506911, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.060286, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10810811, "price_return_3m": 0.09632503, "price_return_6m": 0.02506389, "price_return_9m": 0.13266735, "price_return_12m": 0.00499638, "price_return_12m_ex1m": -0.09305205, "distance_from_52w_high": -0.0888321, "distance_from_52w_low": 0.17823438, "relative_strength": -0.16814421, "local_beta": 0.9576, "volatility_252d": 0.265823, "volatility_60d": 0.569464, "max_drawdown_12m": -0.22666669, "revenue_ttm": 193977000, "gross_profit_ttm": 68657000, "ebit_ttm": 24464000, "ebitda_ttm": 32475000, "net_income_ttm": 18149000, "eps_diluted_ttm": 0.39376111, "operating_cash_flow_ttm": 23833000, "capital_expenditure_ttm": -7724000, "fcf_ttm": 16109000, "dividends_paid_ttm": -2953000, "share_repurchases_ttm": null, "shares_issued_ttm": -871000, "interest_expense_ttm": 1030000, "cash_and_equivalents": 22873000, "total_current_assets": 89550000, "total_current_liabilities": 35207000, "net_ppe": null, "total_assets": 223572000, "total_debt": 14431000, "total_equity": 167532000, "net_working_capital": 31470000, "book_value_per_share": 3.63477801, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.63477801, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 69, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 63, "rank_pcf": 83, "rank_ev_ebitda": 79, "rank_ev_ebit": 80, "rank_earnings_yield": 66, "rank_fcf_yield": 58, "rank_dividend_yield": 55, "rank_shareholder_yield": 60, "rank_total_yield": 69, "rank_roe": 34, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 64, "rank_fcf_margin": 44, "rank_piotroski": 21, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 53, "value_composite": 92, "quality_composite": 26, "momentum_composite": 70, "growth_composite": 73, "yield_composite": 74, "svqf_composite": 84, "vc1_composite": 92, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.909, "signal_confidence": 0.769, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 93, "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": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "income_statement": { "revenue": 193977000, "cost_of_revenue": 125320000, "gross_profit": 68657000, "ebit": 24464000, "ebitda": 32475000, "pretax_income": null, "tax_provision": null, "net_income": 18149000, "net_income_to_common": 18149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22873000, "total_current_assets": 89550000, "total_assets": 223572000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 14431000, "total_liabilities": null, "total_equity": 167532000, "shares_outstanding": 46091398, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23833000, "capital_expenditure": -7724000, "free_cash_flow": 16109000, "dividends_paid": -2953000, "share_repurchases": null, "shares_issued": -871000, "net_debt_issued": null }, "complete_fields": { "id": 396908, "ticker_id": 30483, "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32475000", "netIncome": "18149000", "grossProfit": "68657000", "totalRevenue": "193977000", "costOfRevenue": "125320000", "interestExpense": "1030000", "operatingIncome": "24464000", "fiscalDateEnding": "2025-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8155000" }, "balance": { "totalDebt": "14431000", "totalAssets": "223572000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "46091398", "totalCurrentAssets": "89550000", "totalShareholderEquity": "167532000", "totalCurrentLiabilities": "35207000", "cashAndShortTermInvestments": "22873000" }, "cashflow": { "freeCashFlow": "16109000", "dividendsPaid": "-2953000", "issuanceOfDebt": "0", "issuanceOfStock": "-871000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-11-30", "operatingCashflow": "23833000", "repurchaseOfStock": null, "capitalExpenditures": "-7724000" } }, "revenue": 193977000, "cost_of_revenue": 125320000, "gross_profit": 68657000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24464000, "depreciation_amortisation": 8155000, "ebitda": 32475000, "interest_expense": 1030000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18149000, "net_income_continuing_ops": null, "net_income_to_common": 18149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22873000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 89550000, "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": 223572000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35207000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 167532000, "shares_outstanding": 46091398, "operating_cash_flow": 23833000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2953000, "share_repurchases": null, "shares_issued": -871000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32475000", "netIncome": "18149000", "grossProfit": "68657000", "totalRevenue": "193977000", "costOfRevenue": "125320000", "interestExpense": "1030000", "operatingIncome": "24464000", "fiscalDateEnding": "2025-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8155000" }, "balance": { "totalDebt": "14431000", "totalAssets": "223572000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "46091398", "totalCurrentAssets": "89550000", "totalShareholderEquity": "167532000", "totalCurrentLiabilities": "35207000", "cashAndShortTermInvestments": "22873000" }, "cashflow": { "freeCashFlow": "16109000", "dividendsPaid": "-2953000", "issuanceOfDebt": "0", "issuanceOfStock": "-871000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-11-30", "operatingCashflow": "23833000", "repurchaseOfStock": null, "capitalExpenditures": "-7724000" } } }, { "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "income_statement": { "revenue": 192639000, "cost_of_revenue": 127534000, "gross_profit": 65105000, "ebit": 22797000, "ebitda": 30222000, "pretax_income": null, "tax_provision": null, "net_income": 16479000, "net_income_to_common": 16479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15838000, "total_current_assets": 79479000, "total_assets": 215115000, "short_term_debt": 2097000, "long_term_debt": 0, "total_debt": 19553000, "total_liabilities": null, "total_equity": 153126000, "shares_outstanding": 46133093, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21517000, "capital_expenditure": -5128000, "free_cash_flow": 16389000, "dividends_paid": -2811000, "share_repurchases": null, "shares_issued": -92000, "net_debt_issued": null }, "complete_fields": { "id": 396911, "ticker_id": 30483, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "30222000", "netIncome": "16479000", "grossProfit": "65105000", "totalRevenue": "192639000", "costOfRevenue": "127534000", "interestExpense": "1605000", "operatingIncome": "22797000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7705000" }, "balance": { "totalDebt": "19553000", "totalAssets": "215115000", "longTermDebt": "0", "shortTermDebt": "2097000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "46133093", "totalCurrentAssets": "79479000", "totalShareholderEquity": "153126000", "totalCurrentLiabilities": "36860000", "cashAndShortTermInvestments": "15838000" }, "cashflow": { "freeCashFlow": "16389000", "dividendsPaid": "-2811000", "issuanceOfDebt": "10721000", "issuanceOfStock": "-92000", "repaymentOfDebt": "-10721000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "21517000", "repurchaseOfStock": null, "capitalExpenditures": "-5128000" } }, "revenue": 192639000, "cost_of_revenue": 127534000, "gross_profit": 65105000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22797000, "depreciation_amortisation": 7705000, "ebitda": 30222000, "interest_expense": 1605000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16479000, "net_income_continuing_ops": null, "net_income_to_common": 16479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15838000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 79479000, "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": 215115000, "short_term_debt": 2097000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36860000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 153126000, "shares_outstanding": 46133093, "operating_cash_flow": 21517000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2811000, "share_repurchases": null, "shares_issued": -92000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "30222000", "netIncome": "16479000", "grossProfit": "65105000", "totalRevenue": "192639000", "costOfRevenue": "127534000", "interestExpense": "1605000", "operatingIncome": "22797000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7705000" }, "balance": { "totalDebt": "19553000", "totalAssets": "215115000", "longTermDebt": "0", "shortTermDebt": "2097000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "46133093", "totalCurrentAssets": "79479000", "totalShareholderEquity": "153126000", "totalCurrentLiabilities": "36860000", "cashAndShortTermInvestments": "15838000" }, "cashflow": { "freeCashFlow": "16389000", "dividendsPaid": "-2811000", "issuanceOfDebt": "10721000", "issuanceOfStock": "-92000", "repaymentOfDebt": "-10721000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "21517000", "repurchaseOfStock": null, "capitalExpenditures": "-5128000" } } }, { "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "income_statement": { "revenue": 176013000, "cost_of_revenue": 113719000, "gross_profit": 62294000, "ebit": 21240000, "ebitda": 27816000, "pretax_income": null, "tax_provision": null, "net_income": 15970000, "net_income_to_common": 15970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16839000, "total_current_assets": 72255000, "total_assets": 196070000, "short_term_debt": 2787000, "long_term_debt": 0, "total_debt": 16186000, "total_liabilities": null, "total_equity": 140438000, "shares_outstanding": 45864098, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20600000, "capital_expenditure": -4809000, "free_cash_flow": 15791000, "dividends_paid": -2664000, "share_repurchases": null, "shares_issued": -593000, "net_debt_issued": null }, "complete_fields": { "id": 396912, "ticker_id": 30483, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "27816000", "netIncome": "15970000", "grossProfit": "62294000", "totalRevenue": "176013000", "costOfRevenue": "113719000", "interestExpense": "911000", "operatingIncome": "21240000", "fiscalDateEnding": "2023-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6815000" }, "balance": { "totalDebt": "16186000", "totalAssets": "196070000", "longTermDebt": "0", "shortTermDebt": "2787000", "fiscalDateEnding": "2023-11-30", "totalLiabilities": null, "sharesOutstanding": "45864098", "totalCurrentAssets": "72255000", "totalShareholderEquity": "140438000", "totalCurrentLiabilities": "32508000", "cashAndShortTermInvestments": "16839000" }, "cashflow": { "freeCashFlow": "15791000", "dividendsPaid": "-2664000", "issuanceOfDebt": "9818000", "issuanceOfStock": "-593000", "repaymentOfDebt": "-9818000", "fiscalDateEnding": "2023-11-30", "operatingCashflow": "20600000", "repurchaseOfStock": null, "capitalExpenditures": "-4809000" } }, "revenue": 176013000, "cost_of_revenue": 113719000, "gross_profit": 62294000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21240000, "depreciation_amortisation": 6815000, "ebitda": 27816000, "interest_expense": 911000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15970000, "net_income_continuing_ops": null, "net_income_to_common": 15970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16839000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72255000, "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": 196070000, "short_term_debt": 2787000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32508000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 140438000, "shares_outstanding": 45864098, "operating_cash_flow": 20600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2664000, "share_repurchases": null, "shares_issued": -593000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "27816000", "netIncome": "15970000", "grossProfit": "62294000", "totalRevenue": "176013000", "costOfRevenue": "113719000", "interestExpense": "911000", "operatingIncome": "21240000", "fiscalDateEnding": "2023-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6815000" }, "balance": { "totalDebt": "16186000", "totalAssets": "196070000", "longTermDebt": "0", "shortTermDebt": "2787000", "fiscalDateEnding": "2023-11-30", "totalLiabilities": null, "sharesOutstanding": "45864098", "totalCurrentAssets": "72255000", "totalShareholderEquity": "140438000", "totalCurrentLiabilities": "32508000", "cashAndShortTermInvestments": "16839000" }, "cashflow": { "freeCashFlow": "15791000", "dividendsPaid": "-2664000", "issuanceOfDebt": "9818000", "issuanceOfStock": "-593000", "repaymentOfDebt": "-9818000", "fiscalDateEnding": "2023-11-30", "operatingCashflow": "20600000", "repurchaseOfStock": null, "capitalExpenditures": "-4809000" } } }, { "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "income_statement": { "revenue": 172575000, "cost_of_revenue": 113597000, "gross_profit": 58978000, "ebit": 19810000, "ebitda": 25686000, "pretax_income": null, "tax_provision": null, "net_income": 14714000, "net_income_to_common": 14714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18297000, "total_current_assets": 74295000, "total_assets": 187696000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 11472000, "total_liabilities": null, "total_equity": 131068000, "shares_outstanding": 45949881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18277000, "capital_expenditure": -4887000, "free_cash_flow": 13390000, "dividends_paid": -2478000, "share_repurchases": null, "shares_issued": -198000, "net_debt_issued": -4986000 }, "complete_fields": { "id": 396913, "ticker_id": 30483, "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "25686000", "netIncome": "14714000", "grossProfit": "58978000", "totalRevenue": "172575000", "costOfRevenue": "113597000", "interestExpense": "891000", "operatingIncome": "19810000", "fiscalDateEnding": "2022-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6057000" }, "balance": { "totalDebt": "11472000", "totalAssets": "187696000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-11-30", "totalLiabilities": null, "sharesOutstanding": "45949881", "totalCurrentAssets": "74295000", "totalShareholderEquity": "131068000", "totalCurrentLiabilities": "34357000", "cashAndShortTermInvestments": "18297000" }, "cashflow": { "freeCashFlow": "13390000", "dividendsPaid": "-2478000", "issuanceOfDebt": "0", "issuanceOfStock": "-198000", "repaymentOfDebt": "-4986000", "fiscalDateEnding": "2022-11-30", "operatingCashflow": "18277000", "repurchaseOfStock": null, "capitalExpenditures": "-4887000" } }, "revenue": 172575000, "cost_of_revenue": 113597000, "gross_profit": 58978000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19810000, "depreciation_amortisation": 6057000, "ebitda": 25686000, "interest_expense": 891000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14714000, "net_income_continuing_ops": null, "net_income_to_common": 14714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18297000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 74295000, "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": 187696000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34357000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 131068000, "shares_outstanding": 45949881, "operating_cash_flow": 18277000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4887000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2478000, "share_repurchases": null, "shares_issued": -198000, "net_debt_issued": -4986000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "25686000", "netIncome": "14714000", "grossProfit": "58978000", "totalRevenue": "172575000", "costOfRevenue": "113597000", "interestExpense": "891000", "operatingIncome": "19810000", "fiscalDateEnding": "2022-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6057000" }, "balance": { "totalDebt": "11472000", "totalAssets": "187696000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-11-30", "totalLiabilities": null, "sharesOutstanding": "45949881", "totalCurrentAssets": "74295000", "totalShareholderEquity": "131068000", "totalCurrentLiabilities": "34357000", "cashAndShortTermInvestments": "18297000" }, "cashflow": { "freeCashFlow": "13390000", "dividendsPaid": "-2478000", "issuanceOfDebt": "0", "issuanceOfStock": "-198000", "repaymentOfDebt": "-4986000", "fiscalDateEnding": "2022-11-30", "operatingCashflow": "18277000", "repurchaseOfStock": null, "capitalExpenditures": "-4887000" } } }, { "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+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": -716000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396914, "ticker_id": 30483, "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-11-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-11-30", "operatingCashflow": null, "repurchaseOfStock": "-716000", "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": -716000, "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": "2021-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-11-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-11-30", "operatingCashflow": null, "repurchaseOfStock": "-716000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+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": 22873000, "total_current_assets": 89550000, "total_assets": 223572000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 14431000, "total_liabilities": null, "total_equity": 167532000, "shares_outstanding": 46091398, "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": 396907, "ticker_id": 30483, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "14431000", "totalAssets": "223572000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "46091398", "totalCurrentAssets": "89550000", "totalShareholderEquity": "167532000", "totalCurrentLiabilities": "35207000", "cashAndShortTermInvestments": "22873000" } }, "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": 22873000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 89550000, "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": 223572000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35207000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 167532000, "shares_outstanding": 46091398, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "14431000", "totalAssets": "223572000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "46091398", "totalCurrentAssets": "89550000", "totalShareholderEquity": "167532000", "totalCurrentLiabilities": "35207000", "cashAndShortTermInvestments": "22873000" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+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": 18810000, "total_current_assets": 81450000, "total_assets": 210738000, "short_term_debt": 1737000, "long_term_debt": null, "total_debt": 15969000, "total_liabilities": null, "total_equity": 156237000, "shares_outstanding": 46133093, "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": 396909, "ticker_id": 30483, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "15969000", "totalAssets": "210738000", "longTermDebt": null, "shortTermDebt": "1737000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "46133093", "totalCurrentAssets": "81450000", "totalShareholderEquity": "156237000", "totalCurrentLiabilities": "34802000", "cashAndShortTermInvestments": "18810000" } }, "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": 18810000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 81450000, "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": 210738000, "short_term_debt": 1737000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34802000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 156237000, "shares_outstanding": 46133093, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "15969000", "totalAssets": "210738000", "longTermDebt": null, "shortTermDebt": "1737000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "46133093", "totalCurrentAssets": "81450000", "totalShareholderEquity": "156237000", "totalCurrentLiabilities": "34802000", "cashAndShortTermInvestments": "18810000" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+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": 15838000, "total_current_assets": 79479000, "total_assets": 215115000, "short_term_debt": 2097000, "long_term_debt": 0, "total_debt": 19553000, "total_liabilities": null, "total_equity": 153126000, "shares_outstanding": 46133093, "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": 396910, "ticker_id": 30483, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:13.770941+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "19553000", "totalAssets": "215115000", "longTermDebt": "0", "shortTermDebt": "2097000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "46133093", "totalCurrentAssets": "79479000", "totalShareholderEquity": "153126000", "totalCurrentLiabilities": "36860000", "cashAndShortTermInvestments": "15838000" } }, "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": 15838000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 79479000, "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": 215115000, "short_term_debt": 2097000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36860000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 153126000, "shares_outstanding": 46133093, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "19553000", "totalAssets": "215115000", "longTermDebt": "0", "shortTermDebt": "2097000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "46133093", "totalCurrentAssets": "79479000", "totalShareholderEquity": "153126000", "totalCurrentLiabilities": "36860000", "cashAndShortTermInvestments": "15838000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-11-30" }, "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" ] } } }