{ "ticker": { "uuid": "512125a5-dd3d-45d0-a725-f4cdd716494a", "symbol": "TMG", "name": "The Mission Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/512125a5-dd3d-45d0-a725-f4cdd716494a/", "api_url": "https://sharemaestro.com/factors/api/tickers/512125a5-dd3d-45d0-a725-f4cdd716494a/" }, "ticker_metadata": { "id": 31463, "uuid": "512125a5-dd3d-45d0-a725-f4cdd716494a", "symbol": "TMG", "name": "The Mission Group plc", "asset_type": "equity", "market_cap": 16307661, "stock_exchange_id": 19, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "The Mission Group plc, together with its subsidiaries, operates as a collective of creative and martech agencies company in the United Kingdom, the United States, Asia, and rest of Europe. It operates through Business & Corporate; Consumer & Lifestyle; Health & Wellness; Property; Sports & Entertainment; Technology; and MISSION Advantage & Central segments. The company offers advertising and ad hoc marketing campaign services; designing and building of websites, portals, and applications; and software development services. It also provides media buying; design and planning of events and conferences, as well as supply of exhibition stands; learning and training courses; public relation services; and engages in the sale of cinema tickets. In addition, the company is involved in marketing communications for automotive sector; digital, sports and entertainment, and data marketing services; pricing and market services for healthcare sector; marketing communications for medical sector; marketing communications services for property sector; and sales promotion. The company was formerly known as The Mission Marketing Group plc and changed its name to The Mission Group plc in September 2019. The Mission Group plc was incorporated in 2006 and is based in Barnstaple, 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": "512125a5-dd3d-45d0-a725-f4cdd716494a", "symbol": "TMG", "name": "The Mission Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/512125a5-dd3d-45d0-a725-f4cdd716494a/", "api_url": "https://sharemaestro.com/factors/api/tickers/512125a5-dd3d-45d0-a725-f4cdd716494a/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.66, "value": 0.97, "quality": 0.27, "momentum": 0.05, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 18, "market_cap": 1630766070, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0034, "shareholder_yield": 0.0002, "roe": -0.3267, "piotroski_f_score": 5, "momentum_12_1": -0.5726, "volatility_252d": 0.5998 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:15.866749+00:00", "batch_id": "" }, "size": { "price_close": 18, "market_cap": 1630766070, "market_cap_usd": 1630766070, "enterprise_value": 1654743070, "shares_outstanding": 90598115, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 27.6284, "ptbv_ratio": 27.6284, "ps_ratio": 10.0927, "pcf_ratio": 185.5885, "pfcf_ratio": 244.2363, "ev_ebitda": 291.6875, "ev_ebit": 326.5725, "ev_sales": 10.2411, "ev_fcf": 247.8273, "earnings_yield": null, "fcf_yield": 0.004, "price_to_sales": 10.0927, "price_to_book": 27.6284, "price_to_cashflow": 185.5885, "ebitda_to_ev": 0.0034, "sales_yield": 0.0976 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0002, "shareholder_yield": 0.0002, "debt_paydown_yield": 0.0031, "total_yield": 0.0033 }, "quality": { "gross_margin": 0.4238, "operating_margin": 0.0314, "net_margin": -0.1193, "ebitda_margin": 0.0351, "fcf_margin": 0.0413, "roe": -0.3267, "roa": -0.1452, "roic": 0.0458, "roc_greenblatt": null, "asset_turnover": 1.2164, "cash_conversion": -0.3463, "accruals_ratio": -0.2113, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0704, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5155, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.2265, "debt_to_assets": 0.2251, "interest_coverage": 2.5985, "current_ratio": 1.1603, "quick_ratio": 1.1603, "net_debt": 23977000, "local_beta": 0.563, "volatility_252d": 0.5998, "volatility_60d": 1.5082, "max_drawdown_12m": -0.5763, "risk_adjusted_momentum": -0.9546 }, "growth": { "revenue_growth_1y": 0.0361, "revenue_growth_3y_cagr": -0.0395, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.3436, "book_value_growth_1y": -0.24, "revenue_growth": 0.0361, "earnings_growth": null }, "momentum": { "price_return_1m": 0.3585, "price_return_3m": -0.1, "price_return_6m": 0, "price_return_9m": -0.2, "price_return_12m": -0.4194, "price_return_12m_ex1m": -0.5726, "momentum_6m": 0, "momentum_12m": -0.4194, "momentum_12_1": -0.5726, "distance_from_52w_high": -0.3898, "distance_from_52w_low": 0.44, "relative_strength": -0.5925 }, "raw_ttm": { "revenue_ttm": 161578000, "gross_profit_ttm": 68479000, "ebit_ttm": 5067000, "ebitda_ttm": 5673000, "net_income_ttm": -19282000, "eps_diluted_ttm": -0.2128, "operating_cash_flow_ttm": 8787000, "capital_expenditure_ttm": -2110000, "fcf_ttm": 6677000, "dividends_paid_ttm": null, "share_repurchases_ttm": -388000, "shares_issued_ttm": null, "interest_expense_ttm": 1950000, "cash_and_equivalents": 5923000, "total_current_assets": 53068000, "total_current_liabilities": 45735000, "net_ppe": null, "total_assets": 132830000, "total_debt": 29900000, "total_equity": 59025000, "net_working_capital": 1410000, "book_value_per_share": 0.6515, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6515 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 15, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 93, "rank_shareholder_yield": 50, "rank_total_yield": 5, "rank_roe": 86, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 54, "rank_fcf_margin": 58, "rank_piotroski": 62, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 90 }, "composites": { "value_composite": 3, "quality_composite": 73, "momentum_composite": 95, "growth_composite": 68, "yield_composite": 34, "svqf_composite": 68, "vc1_composite": 3, "vc2_composite": 5, "vc3_composite": 3, "trending_value_composite": 36, "overall_composite": 34, "quality_value_composite": 0.5118, "os_score": 0.66, "value_percentile": 0.97, "quality_percentile": 0.27, "momentum_percentile": 0.05, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 36, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9264, "ticker_id": 31463, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:15.866749+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18, "market_cap": 1630766070, "market_cap_usd": 1630766070, "enterprise_value": 1654743070, "shares_outstanding": 90598115, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 27.62839593, "ptbv_ratio": 27.62839593, "ps_ratio": 10.09274821, "pcf_ratio": 185.58849095, "pfcf_ratio": 244.23634417, "ev_ebitda": 291.68747929, "ev_ebit": 326.57254194, "ev_sales": 10.24114094, "ev_fcf": 247.82732814, "earnings_yield": null, "fcf_yield": 0.00403507, "dividend_yield": 0, "buyback_yield": 0.00023792, "shareholder_yield": 0.00023792, "debt_paydown_yield": 0.00307524, "total_yield": 0.00331317, "gross_margin": 0.42381389, "operating_margin": 0.03135947, "net_margin": -0.11933555, "ebitda_margin": 0.03510998, "fcf_margin": 0.0413237, "roe": -0.32667514, "roa": -0.14516299, "roic": 0.04578504, "roc_greenblatt": null, "asset_turnover": 1.21642701, "cash_conversion": -0.34628151, "accruals_ratio": -0.21131521, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.22651155, "debt_to_assets": 0.22509975, "interest_coverage": 2.59846154, "current_ratio": 1.16033672, "quick_ratio": 1.16033672, "net_debt": 23977000, "revenue_growth_1y": 0.03609513, "revenue_growth_3y_cagr": -0.03946588, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.34362934, "book_value_growth_1y": -0.23998591, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.070409, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.35849057, "price_return_3m": -0.1, "price_return_6m": 0, "price_return_9m": -0.2, "price_return_12m": -0.41935484, "price_return_12m_ex1m": -0.57258065, "distance_from_52w_high": -0.38983051, "distance_from_52w_low": 0.44, "relative_strength": -0.59249542, "local_beta": 0.563, "volatility_252d": 0.5998, "volatility_60d": 1.508186, "max_drawdown_12m": -0.57627119, "revenue_ttm": 161578000, "gross_profit_ttm": 68479000, "ebit_ttm": 5067000, "ebitda_ttm": 5673000, "net_income_ttm": -19282000, "eps_diluted_ttm": -0.21283004, "operating_cash_flow_ttm": 8787000, "capital_expenditure_ttm": -2110000, "fcf_ttm": 6677000, "dividends_paid_ttm": null, "share_repurchases_ttm": -388000, "shares_issued_ttm": null, "interest_expense_ttm": 1950000, "cash_and_equivalents": 5923000, "total_current_assets": 53068000, "total_current_liabilities": 45735000, "net_ppe": null, "total_assets": 132830000, "total_debt": 29900000, "total_equity": 59025000, "net_working_capital": 1410000, "book_value_per_share": 0.65150362, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.65150362, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 15, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 93, "rank_shareholder_yield": 50, "rank_total_yield": 5, "rank_roe": 86, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 54, "rank_fcf_margin": 58, "rank_piotroski": 62, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 90, "value_composite": 3, "quality_composite": 73, "momentum_composite": 95, "growth_composite": 68, "yield_composite": 34, "svqf_composite": 68, "vc1_composite": 3, "vc2_composite": 5, "vc3_composite": 3, "trending_value_composite": 36, "overall_composite": 34, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18, "os": 0.66, "value": 0.97, "quality": 0.27, "momentum": 0.05, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0002, "roe": -0.3267, "momentum_12_1": -0.5726, "complete_fields": { "id": 9264, "ticker_id": 31463, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:15.866749+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18, "market_cap": 1630766070, "market_cap_usd": 1630766070, "enterprise_value": 1654743070, "shares_outstanding": 90598115, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 27.62839593, "ptbv_ratio": 27.62839593, "ps_ratio": 10.09274821, "pcf_ratio": 185.58849095, "pfcf_ratio": 244.23634417, "ev_ebitda": 291.68747929, "ev_ebit": 326.57254194, "ev_sales": 10.24114094, "ev_fcf": 247.82732814, "earnings_yield": null, "fcf_yield": 0.00403507, "dividend_yield": 0, "buyback_yield": 0.00023792, "shareholder_yield": 0.00023792, "debt_paydown_yield": 0.00307524, "total_yield": 0.00331317, "gross_margin": 0.42381389, "operating_margin": 0.03135947, "net_margin": -0.11933555, "ebitda_margin": 0.03510998, "fcf_margin": 0.0413237, "roe": -0.32667514, "roa": -0.14516299, "roic": 0.04578504, "roc_greenblatt": null, "asset_turnover": 1.21642701, "cash_conversion": -0.34628151, "accruals_ratio": -0.21131521, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.22651155, "debt_to_assets": 0.22509975, "interest_coverage": 2.59846154, "current_ratio": 1.16033672, "quick_ratio": 1.16033672, "net_debt": 23977000, "revenue_growth_1y": 0.03609513, "revenue_growth_3y_cagr": -0.03946588, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.34362934, "book_value_growth_1y": -0.23998591, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.070409, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.35849057, "price_return_3m": -0.1, "price_return_6m": 0, "price_return_9m": -0.2, "price_return_12m": -0.41935484, "price_return_12m_ex1m": -0.57258065, "distance_from_52w_high": -0.38983051, "distance_from_52w_low": 0.44, "relative_strength": -0.59249542, "local_beta": 0.563, "volatility_252d": 0.5998, "volatility_60d": 1.508186, "max_drawdown_12m": -0.57627119, "revenue_ttm": 161578000, "gross_profit_ttm": 68479000, "ebit_ttm": 5067000, "ebitda_ttm": 5673000, "net_income_ttm": -19282000, "eps_diluted_ttm": -0.21283004, "operating_cash_flow_ttm": 8787000, "capital_expenditure_ttm": -2110000, "fcf_ttm": 6677000, "dividends_paid_ttm": null, "share_repurchases_ttm": -388000, "shares_issued_ttm": null, "interest_expense_ttm": 1950000, "cash_and_equivalents": 5923000, "total_current_assets": 53068000, "total_current_liabilities": 45735000, "net_ppe": null, "total_assets": 132830000, "total_debt": 29900000, "total_equity": 59025000, "net_working_capital": 1410000, "book_value_per_share": 0.65150362, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.65150362, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 15, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 93, "rank_shareholder_yield": 50, "rank_total_yield": 5, "rank_roe": 86, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 54, "rank_fcf_margin": 58, "rank_piotroski": 62, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 90, "value_composite": 3, "quality_composite": 73, "momentum_composite": 95, "growth_composite": 68, "yield_composite": 34, "svqf_composite": 68, "vc1_composite": 3, "vc2_composite": 5, "vc3_composite": 3, "trending_value_composite": 36, "overall_composite": 34, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "income_statement": { "revenue": 161578000, "cost_of_revenue": 93099000, "gross_profit": 68479000, "ebit": 5067000, "ebitda": 5673000, "pretax_income": null, "tax_provision": null, "net_income": -19282000, "net_income_to_common": -19282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5923000, "total_current_assets": 53068000, "total_assets": 132830000, "short_term_debt": 0, "long_term_debt": 14893000, "total_debt": 29900000, "total_liabilities": null, "total_equity": 59025000, "shares_outstanding": 90598115, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8787000, "capital_expenditure": -2110000, "free_cash_flow": 6677000, "dividends_paid": null, "share_repurchases": -388000, "shares_issued": null, "net_debt_issued": -5015000 }, "complete_fields": { "id": 398623, "ticker_id": 31463, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5673000", "netIncome": "-19282000", "grossProfit": "68479000", "totalRevenue": "161578000", "costOfRevenue": "93099000", "interestExpense": "1950000", "operatingIncome": "5067000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19698000" }, "balance": { "totalDebt": "29900000", "totalAssets": "132830000", "longTermDebt": "14893000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "90598115", "totalCurrentAssets": "53068000", "totalShareholderEquity": "59025000", "totalCurrentLiabilities": "45735000", "cashAndShortTermInvestments": "5923000" }, "cashflow": { "freeCashFlow": "6677000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5015000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8787000", "repurchaseOfStock": "-388000", "capitalExpenditures": "-2110000" } }, "revenue": 161578000, "cost_of_revenue": 93099000, "gross_profit": 68479000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5067000, "depreciation_amortisation": 19698000, "ebitda": 5673000, "interest_expense": 1950000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -19282000, "net_income_continuing_ops": null, "net_income_to_common": -19282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5923000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53068000, "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": 132830000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45735000, "long_term_debt": 14893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59025000, "shares_outstanding": 90598115, "operating_cash_flow": 8787000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -388000, "shares_issued": null, "net_debt_issued": -5015000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5673000", "netIncome": "-19282000", "grossProfit": "68479000", "totalRevenue": "161578000", "costOfRevenue": "93099000", "interestExpense": "1950000", "operatingIncome": "5067000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19698000" }, "balance": { "totalDebt": "29900000", "totalAssets": "132830000", "longTermDebt": "14893000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "90598115", "totalCurrentAssets": "53068000", "totalShareholderEquity": "59025000", "totalCurrentLiabilities": "45735000", "cashAndShortTermInvestments": "5923000" }, "cashflow": { "freeCashFlow": "6677000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5015000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8787000", "repurchaseOfStock": "-388000", "capitalExpenditures": "-2110000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "income_statement": { "revenue": 155949000, "cost_of_revenue": 81871000, "gross_profit": 74078000, "ebit": 7639000, "ebitda": 9480000, "pretax_income": null, "tax_provision": null, "net_income": 1053000, "net_income_to_common": 1053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10385000, "total_current_assets": 57157000, "total_assets": 154642000, "short_term_debt": 11000, "long_term_debt": 19872000, "total_debt": 36276000, "total_liabilities": null, "total_equity": 78792000, "shares_outstanding": 91915115, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3518000, "capital_expenditure": -669000, "free_cash_flow": 2849000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -34000 }, "complete_fields": { "id": 398626, "ticker_id": 31463, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9480000", "netIncome": "1053000", "grossProfit": "74078000", "totalRevenue": "155949000", "costOfRevenue": "81871000", "interestExpense": "2962000", "operatingIncome": "7639000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4551000" }, "balance": { "totalDebt": "36276000", "totalAssets": "154642000", "longTermDebt": "19872000", "shortTermDebt": "11000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "91915115", "totalCurrentAssets": "57157000", "totalShareholderEquity": "78792000", "totalCurrentLiabilities": "40140000", "cashAndShortTermInvestments": "10385000" }, "cashflow": { "freeCashFlow": "2849000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-34000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3518000", "repurchaseOfStock": "0", "capitalExpenditures": "-669000" } }, "revenue": 155949000, "cost_of_revenue": 81871000, "gross_profit": 74078000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7639000, "depreciation_amortisation": 4551000, "ebitda": 9480000, "interest_expense": 2962000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1053000, "net_income_continuing_ops": null, "net_income_to_common": 1053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10385000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57157000, "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": 154642000, "short_term_debt": 11000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40140000, "long_term_debt": 19872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78792000, "shares_outstanding": 91915115, "operating_cash_flow": 3518000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -669000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -34000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9480000", "netIncome": "1053000", "grossProfit": "74078000", "totalRevenue": "155949000", "costOfRevenue": "81871000", "interestExpense": "2962000", "operatingIncome": "7639000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4551000" }, "balance": { "totalDebt": "36276000", "totalAssets": "154642000", "longTermDebt": "19872000", "shortTermDebt": "11000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "91915115", "totalCurrentAssets": "57157000", "totalShareholderEquity": "78792000", "totalCurrentLiabilities": "40140000", "cashAndShortTermInvestments": "10385000" }, "cashflow": { "freeCashFlow": "2849000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-34000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3518000", "repurchaseOfStock": "0", "capitalExpenditures": "-669000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "income_statement": { "revenue": 161388000, "cost_of_revenue": 87052000, "gross_profit": 74336000, "ebit": 6523000, "ebitda": 6707000, "pretax_income": null, "tax_provision": null, "net_income": -12026000, "net_income_to_common": -12026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4632000, "total_current_assets": 52736000, "total_assets": 163592000, "short_term_debt": 21000, "long_term_debt": 19973000, "total_debt": 37745000, "total_liabilities": null, "total_equity": 76274000, "shares_outstanding": 89618676, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2055000, "capital_expenditure": -2451000, "free_cash_flow": -396000, "dividends_paid": -1495000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2474000 }, "complete_fields": { "id": 398627, "ticker_id": 31463, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6707000", "netIncome": "-12026000", "grossProfit": "74336000", "totalRevenue": "161388000", "costOfRevenue": "87052000", "interestExpense": "2424000", "operatingIncome": "6523000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15008000" }, "balance": { "totalDebt": "37745000", "totalAssets": "163592000", "longTermDebt": "19973000", "shortTermDebt": "21000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "89618676", "totalCurrentAssets": "52736000", "totalShareholderEquity": "76274000", "totalCurrentLiabilities": "47154000", "cashAndShortTermInvestments": "4632000" }, "cashflow": { "freeCashFlow": "-396000", "dividendsPaid": "-1495000", "issuanceOfDebt": "2474000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2055000", "repurchaseOfStock": null, "capitalExpenditures": "-2451000" } }, "revenue": 161388000, "cost_of_revenue": 87052000, "gross_profit": 74336000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6523000, "depreciation_amortisation": 15008000, "ebitda": 6707000, "interest_expense": 2424000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12026000, "net_income_continuing_ops": null, "net_income_to_common": -12026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4632000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 52736000, "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": 163592000, "short_term_debt": 21000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47154000, "long_term_debt": 19973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 76274000, "shares_outstanding": 89618676, "operating_cash_flow": 2055000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2451000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1495000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2474000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6707000", "netIncome": "-12026000", "grossProfit": "74336000", "totalRevenue": "161388000", "costOfRevenue": "87052000", "interestExpense": "2424000", "operatingIncome": "6523000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15008000" }, "balance": { "totalDebt": "37745000", "totalAssets": "163592000", "longTermDebt": "19973000", "shortTermDebt": "21000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "89618676", "totalCurrentAssets": "52736000", "totalShareholderEquity": "76274000", "totalCurrentLiabilities": "47154000", "cashAndShortTermInvestments": "4632000" }, "cashflow": { "freeCashFlow": "-396000", "dividendsPaid": "-1495000", "issuanceOfDebt": "2474000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2055000", "repurchaseOfStock": null, "capitalExpenditures": "-2451000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "income_statement": { "revenue": 182324000, "cost_of_revenue": 102767000, "gross_profit": 79557000, "ebit": 8273000, "ebitda": 10815000, "pretax_income": null, "tax_provision": null, "net_income": 9000, "net_income_to_common": 9000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6153000, "total_current_assets": 49593000, "total_assets": 161397000, "short_term_debt": 27000, "long_term_debt": 17488000, "total_debt": 27578000, "total_liabilities": null, "total_equity": 89994000, "shares_outstanding": 91015897, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9727000, "capital_expenditure": -1475000, "free_cash_flow": 8252000, "dividends_paid": -2180000, "share_repurchases": null, "shares_issued": -497000, "net_debt_issued": 992000 }, "complete_fields": { "id": 398628, "ticker_id": 31463, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10815000", "netIncome": "9000", "grossProfit": "79557000", "totalRevenue": "182324000", "costOfRevenue": "102767000", "interestExpense": "998000", "operatingIncome": "8273000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6078000" }, "balance": { "totalDebt": "27578000", "totalAssets": "161397000", "longTermDebt": "17488000", "shortTermDebt": "27000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "91015897", "totalCurrentAssets": "49593000", "totalShareholderEquity": "89994000", "totalCurrentLiabilities": "41859000", "cashAndShortTermInvestments": "6153000" }, "cashflow": { "freeCashFlow": "8252000", "dividendsPaid": "-2180000", "issuanceOfDebt": "992000", "issuanceOfStock": "-497000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9727000", "repurchaseOfStock": null, "capitalExpenditures": "-1475000" } }, "revenue": 182324000, "cost_of_revenue": 102767000, "gross_profit": 79557000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8273000, "depreciation_amortisation": 6078000, "ebitda": 10815000, "interest_expense": 998000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9000, "net_income_continuing_ops": null, "net_income_to_common": 9000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6153000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49593000, "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": 161397000, "short_term_debt": 27000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41859000, "long_term_debt": 17488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 89994000, "shares_outstanding": 91015897, "operating_cash_flow": 9727000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2180000, "share_repurchases": null, "shares_issued": -497000, "net_debt_issued": 992000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10815000", "netIncome": "9000", "grossProfit": "79557000", "totalRevenue": "182324000", "costOfRevenue": "102767000", "interestExpense": "998000", "operatingIncome": "8273000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6078000" }, "balance": { "totalDebt": "27578000", "totalAssets": "161397000", "longTermDebt": "17488000", "shortTermDebt": "27000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "91015897", "totalCurrentAssets": "49593000", "totalShareholderEquity": "89994000", "totalCurrentLiabilities": "41859000", "cashAndShortTermInvestments": "6153000" }, "cashflow": { "freeCashFlow": "8252000", "dividendsPaid": "-2180000", "issuanceOfDebt": "992000", "issuanceOfStock": "-497000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9727000", "repurchaseOfStock": null, "capitalExpenditures": "-1475000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 11500000 }, "complete_fields": { "id": 398629, "ticker_id": 31463, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "11500000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 11500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "11500000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+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": 5923000, "total_current_assets": 53068000, "total_assets": 132830000, "short_term_debt": 0, "long_term_debt": 14893000, "total_debt": 29900000, "total_liabilities": null, "total_equity": 59025000, "shares_outstanding": 90598115, "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": 398622, "ticker_id": 31463, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "29900000", "totalAssets": "132830000", "longTermDebt": "14893000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "90598115", "totalCurrentAssets": "53068000", "totalShareholderEquity": "59025000", "totalCurrentLiabilities": "45735000", "cashAndShortTermInvestments": "5923000" } }, "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": 5923000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53068000, "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": 132830000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45735000, "long_term_debt": 14893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59025000, "shares_outstanding": 90598115, "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": "29900000", "totalAssets": "132830000", "longTermDebt": "14893000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "90598115", "totalCurrentAssets": "53068000", "totalShareholderEquity": "59025000", "totalCurrentLiabilities": "45735000", "cashAndShortTermInvestments": "5923000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+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": 1193000, "total_current_assets": 55494000, "total_assets": 151389000, "short_term_debt": 0, "long_term_debt": 14863000, "total_debt": 28477000, "total_liabilities": null, "total_equity": 74600000, "shares_outstanding": 91915115, "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": 398624, "ticker_id": 31463, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "28477000", "totalAssets": "151389000", "longTermDebt": "14863000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "91915115", "totalCurrentAssets": "55494000", "totalShareholderEquity": "74600000", "totalCurrentLiabilities": "47933000", "cashAndShortTermInvestments": "1193000" } }, "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": 1193000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 55494000, "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": 151389000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47933000, "long_term_debt": 14863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28477000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 74600000, "shares_outstanding": 91915115, "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": "28477000", "totalAssets": "151389000", "longTermDebt": "14863000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "91915115", "totalCurrentAssets": "55494000", "totalShareholderEquity": "74600000", "totalCurrentLiabilities": "47933000", "cashAndShortTermInvestments": "1193000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+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": 10385000, "total_current_assets": 57157000, "total_assets": 154642000, "short_term_debt": 11000, "long_term_debt": 19872000, "total_debt": 36276000, "total_liabilities": null, "total_equity": 78792000, "shares_outstanding": 91915115, "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": 398625, "ticker_id": 31463, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:49.636308+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "36276000", "totalAssets": "154642000", "longTermDebt": "19872000", "shortTermDebt": "11000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "91915115", "totalCurrentAssets": "57157000", "totalShareholderEquity": "78792000", "totalCurrentLiabilities": "40140000", "cashAndShortTermInvestments": "10385000" } }, "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": 10385000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57157000, "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": 154642000, "short_term_debt": 11000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40140000, "long_term_debt": 19872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78792000, "shares_outstanding": 91915115, "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": "36276000", "totalAssets": "154642000", "longTermDebt": "19872000", "shortTermDebt": "11000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "91915115", "totalCurrentAssets": "57157000", "totalShareholderEquity": "78792000", "totalCurrentLiabilities": "40140000", "cashAndShortTermInvestments": "10385000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }