{ "ticker": { "uuid": "4ed42b1c-a5f8-4077-be7a-7182e3604e3d", "symbol": "CORO", "name": "Coro Energy plc", "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/4ed42b1c-a5f8-4077-be7a-7182e3604e3d/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ed42b1c-a5f8-4077-be7a-7182e3604e3d/" }, "ticker_metadata": { "id": 27375, "uuid": "4ed42b1c-a5f8-4077-be7a-7182e3604e3d", "symbol": "CORO", "name": "Coro Energy plc", "asset_type": "equity", "market_cap": 3798495, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Coro Energy plc operates as an energy company in the United Kingdom and Southeast Asia. Its asset portfolio includes Vietnam rooftop solar projects, including 3 megawatts (MW) industrial project that consists of approximately 4,500 solar panels and covers an area of 16,120 square meters, as well as 84 sites with 2.6 MW capacity; and solar and two 100MW wind projects in the Oslob, Philippines. The company was formerly known as Saffron Energy Plc. Coro Energy plc was incorporated in 2016 and is based in Leeds, 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": "4ed42b1c-a5f8-4077-be7a-7182e3604e3d", "symbol": "CORO", "name": "Coro Energy plc", "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/4ed42b1c-a5f8-4077-be7a-7182e3604e3d/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ed42b1c-a5f8-4077-be7a-7182e3604e3d/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.24, "value": 0.69, "quality": 0.11, "momentum": 0.01, "coverage": 0.727, "confidence": 0.442, "delta": null }, "headline_factors": { "price": 3.5, "market_cap": 168231444.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -5.6686, "piotroski_f_score": 3, "momentum_12_1": -0.6341, "volatility_252d": 0.5062 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.697464+00:00", "batch_id": "" }, "size": { "price_close": 3.5, "market_cap": 168231444.5, "market_cap_usd": 168231444.5, "enterprise_value": 167978444.5, "shares_outstanding": 48066127, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 44.7067, "ptbv_ratio": 44.7067, "ps_ratio": 566.4358, "pcf_ratio": null, "pfcf_ratio": -66.4946, "ev_ebitda": null, "ev_ebit": -72.8125, "ev_sales": 565.584, "ev_fcf": -66.3946, "earnings_yield": null, "fcf_yield": -0.0151, "price_to_sales": 566.4358, "price_to_book": 44.7067, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0018 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.7071, "operating_margin": -7.7677, "net_margin": -71.8215, "ebitda_margin": -67.7912, "fcf_margin": -8.5185, "roe": -5.6686, "roa": -3.4322, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.0478, "cash_conversion": 0.1186, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.9789, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0338, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.0126, "debt_to_assets": null, "interest_coverage": -1.8941, "current_ratio": 0.2012, "quick_ratio": 0.2012, "net_debt": -253000, "local_beta": 0.0763, "volatility_252d": 0.5062, "volatility_60d": 0.9066, "max_drawdown_12m": -0.6829, "risk_adjusted_momentum": -1.2526 }, "growth": { "revenue_growth_1y": 0.2638, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.2638, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0667, "price_return_3m": -0.0411, "price_return_6m": -0.125, "price_return_9m": -0.2632, "price_return_12m": -0.6585, "price_return_12m_ex1m": -0.6341, "momentum_6m": -0.125, "momentum_12m": -0.6585, "momentum_12_1": -0.6341, "distance_from_52w_high": -0.6585, "distance_from_52w_low": 0.0769, "relative_strength": -0.8317 }, "raw_ttm": { "revenue_ttm": 297000, "gross_profit_ttm": 210000, "ebit_ttm": -2307000, "ebitda_ttm": -20134000, "net_income_ttm": -21331000, "eps_diluted_ttm": -0.4438, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1010000, "fcf_ttm": -2530000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1218000, "cash_and_equivalents": 253000, "total_current_assets": 521000, "total_current_liabilities": 2590000, "net_ppe": null, "total_assets": 6215000, "total_debt": null, "total_equity": 3763000, "net_working_capital": -2322000, "book_value_per_share": 0.0783, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0783 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 88, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 76, "rank_roe": 99, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 18, "rank_fcf_margin": 99, "rank_piotroski": 84, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98 }, "composites": { "value_composite": 31, "quality_composite": 89, "momentum_composite": 99, "growth_composite": 17, "yield_composite": 80, "svqf_composite": 35, "vc1_composite": 33, "vc2_composite": 69, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.2755, "os_score": 0.24, "value_percentile": 0.69, "quality_percentile": 0.11, "momentum_percentile": 0.01, "factor_coverage": 0.727, "signal_confidence": 0.442, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 70, "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": 8539, "ticker_id": 27375, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.697464+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.5, "market_cap": 168231444.5, "market_cap_usd": 168231444.5, "enterprise_value": 167978444.5, "shares_outstanding": 48066127, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 44.70673518, "ptbv_ratio": 44.70673518, "ps_ratio": 566.43584007, "pcf_ratio": null, "pfcf_ratio": -66.49464209, "ev_ebitda": null, "ev_ebit": -72.81250303, "ev_sales": 565.58398822, "ev_fcf": -66.39464209, "earnings_yield": null, "fcf_yield": -0.01506146, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.70707071, "operating_margin": -7.76767677, "net_margin": -71.82154882, "ebitda_margin": -67.79124579, "fcf_margin": -8.51851852, "roe": -5.66861547, "roa": -3.43218021, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.04778761, "cash_conversion": 0.11860672, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.01256581, "debt_to_assets": null, "interest_coverage": -1.89408867, "current_ratio": 0.2011583, "quick_ratio": 0.2011583, "net_debt": -253000, "revenue_growth_1y": 0.26382979, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.978856, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06666667, "price_return_3m": -0.04109589, "price_return_6m": -0.125, "price_return_9m": -0.26315789, "price_return_12m": -0.65853659, "price_return_12m_ex1m": -0.63414634, "distance_from_52w_high": -0.65853659, "distance_from_52w_low": 0.07692308, "relative_strength": -0.83167717, "local_beta": 0.0763, "volatility_252d": 0.506245, "volatility_60d": 0.906579, "max_drawdown_12m": -0.68292683, "revenue_ttm": 297000, "gross_profit_ttm": 210000, "ebit_ttm": -2307000, "ebitda_ttm": -20134000, "net_income_ttm": -21331000, "eps_diluted_ttm": -0.44378446, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1010000, "fcf_ttm": -2530000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1218000, "cash_and_equivalents": 253000, "total_current_assets": 521000, "total_current_liabilities": 2590000, "net_ppe": null, "total_assets": 6215000, "total_debt": null, "total_equity": 3763000, "net_working_capital": -2322000, "book_value_per_share": 0.07828798, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.07828798, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 88, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 76, "rank_roe": 99, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 18, "rank_fcf_margin": 99, "rank_piotroski": 84, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98, "value_composite": 31, "quality_composite": 89, "momentum_composite": 99, "growth_composite": 17, "yield_composite": 80, "svqf_composite": 35, "vc1_composite": 33, "vc2_composite": 69, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.727, "signal_confidence": 0.442, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 70, "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": 3.5, "os": 0.24, "value": 0.69, "quality": 0.11, "momentum": 0.01, "confidence": 0.442, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.6686, "momentum_12_1": -0.6341, "complete_fields": { "id": 8539, "ticker_id": 27375, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.697464+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.5, "market_cap": 168231444.5, "market_cap_usd": 168231444.5, "enterprise_value": 167978444.5, "shares_outstanding": 48066127, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 44.70673518, "ptbv_ratio": 44.70673518, "ps_ratio": 566.43584007, "pcf_ratio": null, "pfcf_ratio": -66.49464209, "ev_ebitda": null, "ev_ebit": -72.81250303, "ev_sales": 565.58398822, "ev_fcf": -66.39464209, "earnings_yield": null, "fcf_yield": -0.01506146, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.70707071, "operating_margin": -7.76767677, "net_margin": -71.82154882, "ebitda_margin": -67.79124579, "fcf_margin": -8.51851852, "roe": -5.66861547, "roa": -3.43218021, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.04778761, "cash_conversion": 0.11860672, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.01256581, "debt_to_assets": null, "interest_coverage": -1.89408867, "current_ratio": 0.2011583, "quick_ratio": 0.2011583, "net_debt": -253000, "revenue_growth_1y": 0.26382979, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.978856, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06666667, "price_return_3m": -0.04109589, "price_return_6m": -0.125, "price_return_9m": -0.26315789, "price_return_12m": -0.65853659, "price_return_12m_ex1m": -0.63414634, "distance_from_52w_high": -0.65853659, "distance_from_52w_low": 0.07692308, "relative_strength": -0.83167717, "local_beta": 0.0763, "volatility_252d": 0.506245, "volatility_60d": 0.906579, "max_drawdown_12m": -0.68292683, "revenue_ttm": 297000, "gross_profit_ttm": 210000, "ebit_ttm": -2307000, "ebitda_ttm": -20134000, "net_income_ttm": -21331000, "eps_diluted_ttm": -0.44378446, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1010000, "fcf_ttm": -2530000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1218000, "cash_and_equivalents": 253000, "total_current_assets": 521000, "total_current_liabilities": 2590000, "net_ppe": null, "total_assets": 6215000, "total_debt": null, "total_equity": 3763000, "net_working_capital": -2322000, "book_value_per_share": 0.07828798, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.07828798, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 88, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 66, "rank_shareholder_yield": 68, "rank_total_yield": 76, "rank_roe": 99, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 18, "rank_fcf_margin": 99, "rank_piotroski": 84, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98, "value_composite": 31, "quality_composite": 89, "momentum_composite": 99, "growth_composite": 17, "yield_composite": 80, "svqf_composite": 35, "vc1_composite": 33, "vc2_composite": 69, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.727, "signal_confidence": 0.442, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 70, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "income_statement": { "revenue": 297000, "cost_of_revenue": 87000, "gross_profit": 210000, "ebit": -2307000, "ebitda": -20134000, "pretax_income": null, "tax_provision": null, "net_income": -21331000, "net_income_to_common": -21331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256000, "total_current_assets": 611000, "total_assets": 5738000, "short_term_debt": 32446000, "long_term_debt": null, "total_debt": 32446000, "total_liabilities": null, "total_equity": -27897000, "shares_outstanding": 2866858, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1010000, "free_cash_flow": -2530000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 750000 }, "complete_fields": { "id": 392686, "ticker_id": 27375, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-20134000", "netIncome": "-21331000", "grossProfit": "210000", "totalRevenue": "297000", "costOfRevenue": "87000", "interestExpense": "1218000", "operatingIncome": "-2307000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "495000", "depreciationAndAmortization": "5000" }, "balance": { "totalDebt": "32446000", "totalAssets": "5738000", "longTermDebt": null, "shortTermDebt": "32446000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2866858", "totalCurrentAssets": "611000", "totalShareholderEquity": "-27897000", "totalCurrentLiabilities": "33762000", "cashAndShortTermInvestments": "256000" }, "cashflow": { "freeCashFlow": "-2530000", "dividendsPaid": null, "issuanceOfDebt": "750000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1010000" } }, "revenue": 297000, "cost_of_revenue": 87000, "gross_profit": 210000, "research_and_development": 495000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2307000, "depreciation_amortisation": 5000, "ebitda": -20134000, "interest_expense": 1218000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -21331000, "net_income_continuing_ops": null, "net_income_to_common": -21331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 611000, "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": 5738000, "short_term_debt": 32446000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33762000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32446000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -27897000, "shares_outstanding": 2866858, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 750000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-20134000", "netIncome": "-21331000", "grossProfit": "210000", "totalRevenue": "297000", "costOfRevenue": "87000", "interestExpense": "1218000", "operatingIncome": "-2307000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "495000", "depreciationAndAmortization": "5000" }, "balance": { "totalDebt": "32446000", "totalAssets": "5738000", "longTermDebt": null, "shortTermDebt": "32446000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2866858", "totalCurrentAssets": "611000", "totalShareholderEquity": "-27897000", "totalCurrentLiabilities": "33762000", "cashAndShortTermInvestments": "256000" }, "cashflow": { "freeCashFlow": "-2530000", "dividendsPaid": null, "issuanceOfDebt": "750000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1010000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "income_statement": { "revenue": 235000, "cost_of_revenue": 78000, "gross_profit": 30000, "ebit": -3286000, "ebitda": -1529000, "pretax_income": null, "tax_provision": null, "net_income": 1717000, "net_income_to_common": 1717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1095000, "total_current_assets": 2529000, "total_assets": 24871000, "short_term_debt": 31327000, "long_term_debt": 0, "total_debt": 31327000, "total_liabilities": null, "total_equity": -7024000, "shares_outstanding": 2866858, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1173000, "free_cash_flow": -3911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392687, "ticker_id": 27375, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1529000", "netIncome": "1717000", "grossProfit": "30000", "totalRevenue": "235000", "costOfRevenue": "78000", "interestExpense": "3508000", "operatingIncome": "-3286000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "640000", "depreciationAndAmortization": "10000" }, "balance": { "totalDebt": "31327000", "totalAssets": "24871000", "longTermDebt": "0", "shortTermDebt": "31327000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "2866858", "totalCurrentAssets": "2529000", "totalShareholderEquity": "-7024000", "totalCurrentLiabilities": "31987000", "cashAndShortTermInvestments": "1095000" }, "cashflow": { "freeCashFlow": "-3911000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1173000" } }, "revenue": 235000, "cost_of_revenue": 78000, "gross_profit": 30000, "research_and_development": 640000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3286000, "depreciation_amortisation": 10000, "ebitda": -1529000, "interest_expense": 3508000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1717000, "net_income_continuing_ops": null, "net_income_to_common": 1717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1095000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2529000, "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": 24871000, "short_term_debt": 31327000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31987000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -7024000, "shares_outstanding": 2866858, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1173000, "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": -3911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1529000", "netIncome": "1717000", "grossProfit": "30000", "totalRevenue": "235000", "costOfRevenue": "78000", "interestExpense": "3508000", "operatingIncome": "-3286000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "640000", "depreciationAndAmortization": "10000" }, "balance": { "totalDebt": "31327000", "totalAssets": "24871000", "longTermDebt": "0", "shortTermDebt": "31327000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "2866858", "totalCurrentAssets": "2529000", "totalShareholderEquity": "-7024000", "totalCurrentLiabilities": "31987000", "cashAndShortTermInvestments": "1095000" }, "cashflow": { "freeCashFlow": "-3911000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1173000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "income_statement": { "revenue": 51000, "cost_of_revenue": 21000, "gross_profit": 30000, "ebit": -3250000, "ebitda": -4588000, "pretax_income": null, "tax_provision": null, "net_income": -5479000, "net_income_to_common": -5479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000, "total_current_assets": 10123000, "total_assets": 31132000, "short_term_debt": 0, "long_term_debt": 28183000, "total_debt": 28183000, "total_liabilities": null, "total_equity": -7247000, "shares_outstanding": 2339977, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2463000, "free_cash_flow": -2792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 392688, "ticker_id": 27375, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4588000", "netIncome": "-5479000", "grossProfit": "30000", "totalRevenue": "51000", "costOfRevenue": "21000", "interestExpense": "3584000", "operatingIncome": "-3250000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "650000", "depreciationAndAmortization": "15000" }, "balance": { "totalDebt": "28183000", "totalAssets": "31132000", "longTermDebt": "28183000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "2339977", "totalCurrentAssets": "10123000", "totalShareholderEquity": "-7247000", "totalCurrentLiabilities": "10262000", "cashAndShortTermInvestments": "166000" }, "cashflow": { "freeCashFlow": "-2792000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2463000" } }, "revenue": 51000, "cost_of_revenue": 21000, "gross_profit": 30000, "research_and_development": 650000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3250000, "depreciation_amortisation": 15000, "ebitda": -4588000, "interest_expense": 3584000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5479000, "net_income_continuing_ops": null, "net_income_to_common": -5479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10123000, "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": 31132000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10262000, "long_term_debt": 28183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -7247000, "shares_outstanding": 2339977, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2463000, "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": -2792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4588000", "netIncome": "-5479000", "grossProfit": "30000", "totalRevenue": "51000", "costOfRevenue": "21000", "interestExpense": "3584000", "operatingIncome": "-3250000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "650000", "depreciationAndAmortization": "15000" }, "balance": { "totalDebt": "28183000", "totalAssets": "31132000", "longTermDebt": "28183000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "2339977", "totalCurrentAssets": "10123000", "totalShareholderEquity": "-7247000", "totalCurrentLiabilities": "10262000", "cashAndShortTermInvestments": "166000" }, "cashflow": { "freeCashFlow": "-2792000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2463000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -3294000, "ebitda": -1957000, "pretax_income": null, "tax_provision": null, "net_income": -7985000, "net_income_to_common": -7985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3334000, "total_current_assets": 11701000, "total_assets": 30421000, "short_term_debt": 26637000, "long_term_debt": 0, "total_debt": 26637000, "total_liabilities": null, "total_equity": -5530000, "shares_outstanding": 2124036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -289000, "free_cash_flow": -3791000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5669000, "net_debt_issued": null }, "complete_fields": { "id": 392689, "ticker_id": 27375, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1957000", "netIncome": "-7985000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "4500000", "operatingIncome": "-3294000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "786000", "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "26637000", "totalAssets": "30421000", "longTermDebt": "0", "shortTermDebt": "26637000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "2124036", "totalCurrentAssets": "11701000", "totalShareholderEquity": "-5530000", "totalCurrentLiabilities": "35951000", "cashAndShortTermInvestments": "3334000" }, "cashflow": { "freeCashFlow": "-3791000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "5669000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-289000" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": 786000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3294000, "depreciation_amortisation": 18000, "ebitda": -1957000, "interest_expense": 4500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7985000, "net_income_continuing_ops": null, "net_income_to_common": -7985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3334000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11701000, "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": 30421000, "short_term_debt": 26637000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35951000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5530000, "shares_outstanding": 2124036, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5669000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1957000", "netIncome": "-7985000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "4500000", "operatingIncome": "-3294000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "786000", "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "26637000", "totalAssets": "30421000", "longTermDebt": "0", "shortTermDebt": "26637000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "2124036", "totalCurrentAssets": "11701000", "totalShareholderEquity": "-5530000", "totalCurrentLiabilities": "35951000", "cashAndShortTermInvestments": "3334000" }, "cashflow": { "freeCashFlow": "-3791000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "5669000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-289000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+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": 253000, "total_current_assets": 521000, "total_assets": 6215000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": null, "total_equity": 3763000, "shares_outstanding": 48066127, "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": 392684, "ticker_id": 27375, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "0", "totalAssets": "6215000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "48066127", "totalCurrentAssets": "521000", "totalShareholderEquity": "3763000", "totalCurrentLiabilities": "2590000", "cashAndShortTermInvestments": "253000" } }, "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": 253000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 521000, "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": 6215000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2590000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3763000, "shares_outstanding": 48066127, "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": "0", "totalAssets": "6215000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "48066127", "totalCurrentAssets": "521000", "totalShareholderEquity": "3763000", "totalCurrentLiabilities": "2590000", "cashAndShortTermInvestments": "253000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+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": 256000, "total_current_assets": 611000, "total_assets": 5738000, "short_term_debt": 32446000, "long_term_debt": null, "total_debt": 32446000, "total_liabilities": null, "total_equity": -27897000, "shares_outstanding": 2866858, "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": 392685, "ticker_id": 27375, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:42:24.086149+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "32446000", "totalAssets": "5738000", "longTermDebt": null, "shortTermDebt": "32446000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2866858", "totalCurrentAssets": "611000", "totalShareholderEquity": "-27897000", "totalCurrentLiabilities": "33762000", "cashAndShortTermInvestments": "256000" } }, "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": 256000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 611000, "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": 5738000, "short_term_debt": 32446000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33762000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32446000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -27897000, "shares_outstanding": 2866858, "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": "32446000", "totalAssets": "5738000", "longTermDebt": null, "shortTermDebt": "32446000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2866858", "totalCurrentAssets": "611000", "totalShareholderEquity": "-27897000", "totalCurrentLiabilities": "33762000", "cashAndShortTermInvestments": "256000" } } } ] }, "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": "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": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }