{ "ticker": { "uuid": "5455d965-622a-4062-9a41-f02d4326b880", "symbol": "AET", "name": "Afentra 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/5455d965-622a-4062-9a41-f02d4326b880/", "api_url": "https://sharemaestro.com/factors/api/tickers/5455d965-622a-4062-9a41-f02d4326b880/" }, "ticker_metadata": { "id": 26497, "uuid": "5455d965-622a-4062-9a41-f02d4326b880", "symbol": "AET", "name": "Afentra plc", "asset_type": "equity", "market_cap": 155047440, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Afentra plc, together with its subsidiaries, operates as an upstream oil and gas company primarily in Africa. The company is involved in the appraisal, exploration, development, and production of oil and gas. It holds 34 % interest in an exploration project in the onshore Odewayne block onshore covering approximately 22,840 square kilometers located in Somaliland. The company holds a 30 % non-operated interest in the producing Block 3/05 in Offshore Angola; a 21.33 % non-operated interest in the adjacent development Block 3/05A in the Lower Congo Basin; and a 40% non-operating interest in the exploration Block 23 in the Kwanza Basin. Further, it holds 45% non-operated interest in the prospective Block KON19 and KON15 located in the western part of the Onshore Kwanza Basin. Afentra plc was formerly known as Sterling Energy plc and changed its name to Afentra plc in May 2021. The company was incorporated in 1983 and is based in London, 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": "5455d965-622a-4062-9a41-f02d4326b880", "symbol": "AET", "name": "Afentra 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/5455d965-622a-4062-9a41-f02d4326b880/", "api_url": "https://sharemaestro.com/factors/api/tickers/5455d965-622a-4062-9a41-f02d4326b880/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.42, "value": 0.34, "quality": 0.24, "momentum": 0.89, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 73.5, "market_cap": 16303269685.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0026, "shareholder_yield": -0.0002, "roe": -0.034, "piotroski_f_score": 4, "momentum_12_1": 0.5237, "volatility_252d": 0.4774 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:38.189940+00:00", "batch_id": "" }, "size": { "price_close": 73.5, "market_cap": 16303269685.5, "market_cap_usd": 16303269685.5, "enterprise_value": 16330139685.5, "shares_outstanding": 221813193, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 173.7496, "ptbv_ratio": 173.7496, "ps_ratio": 142.5298, "pcf_ratio": 550.5443, "pfcf_ratio": -805.2588, "ev_ebitda": 380.8957, "ev_ebit": 577.9762, "ev_sales": 142.7647, "ev_fcf": -806.586, "earnings_yield": null, "fcf_yield": -0.0012, "price_to_sales": 142.5298, "price_to_book": 173.7496, "price_to_cashflow": 550.5443, "ebitda_to_ev": 0.0026, "sales_yield": 0.007 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0002, "shareholder_yield": -0.0002, "debt_paydown_yield": 0.0006, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.3807, "operating_margin": 0.247, "net_margin": -0.0279, "ebitda_margin": 0.3748, "fcf_margin": -0.177, "roe": -0.034, "roa": -0.0145, "roic": 0.1756, "roc_greenblatt": null, "asset_turnover": 0.5209, "cash_conversion": 6.3527, "accruals_ratio": -0.1494, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.0313, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1983, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.6267, "debt_to_assets": 0.1458, "interest_coverage": 4.1061, "current_ratio": 0.564, "quick_ratio": 0.564, "net_debt": 26870000, "local_beta": -0.1814, "volatility_252d": 0.4774, "volatility_60d": 1.1118, "max_drawdown_12m": -0.3015, "risk_adjusted_momentum": 1.0971 }, "growth": { "revenue_growth_1y": -0.3675, "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": -1.3116, "book_value_growth_1y": -0.03, "revenue_growth": -0.3675, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0396, "price_return_3m": 0.1817, "price_return_6m": 0.875, "price_return_9m": 0.3511, "price_return_12m": 0.5841, "price_return_12m_ex1m": 0.5237, "momentum_6m": 0.875, "momentum_12m": 0.5841, "momentum_12_1": 0.5237, "distance_from_52w_high": -0.1333, "distance_from_52w_low": 0.9342, "relative_strength": 0.4109 }, "raw_ttm": { "revenue_ttm": 114385000, "gross_profit_ttm": 43546000, "ebit_ttm": 28254000, "ebitda_ttm": 42873000, "net_income_ttm": -3187000, "eps_diluted_ttm": -0.0144, "operating_cash_flow_ttm": 29613000, "capital_expenditure_ttm": -49859000, "fcf_ttm": -20246000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": -3106000, "interest_expense_ttm": 6881000, "cash_and_equivalents": 5145000, "total_current_assets": 47049000, "total_current_liabilities": 83425000, "net_ppe": null, "total_assets": 219610000, "total_debt": 32015000, "total_equity": 93832000, "net_working_capital": -30647000, "book_value_per_share": 0.423, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.423 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 54, "rank_pcf": 36, "rank_ev_ebitda": 23, "rank_ev_ebit": 43, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 100, "rank_shareholder_yield": 86, "rank_total_yield": 47, "rank_roe": 74, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 60, "rank_fcf_margin": 86, "rank_piotroski": 82, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 16 }, "composites": { "value_composite": 66, "quality_composite": 76, "momentum_composite": 11, "growth_composite": 92, "yield_composite": 87, "svqf_composite": 76, "vc1_composite": 25, "vc2_composite": 67, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.2857, "os_score": 0.42, "value_percentile": 0.34, "quality_percentile": 0.24, "momentum_percentile": 0.89, "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": 76, "small_cap_core_rank": 69, "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": 8328, "ticker_id": 26497, "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": "2026-06-07T13:35:38.189940+00:00", "batch_id": "", "os_score_delta": null, "price_close": 73.5, "market_cap": 16303269685.5, "market_cap_usd": 16303269685.5, "enterprise_value": 16330139685.5, "shares_outstanding": 221813193, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 173.74957035, "ptbv_ratio": 173.74957035, "ps_ratio": 142.529787, "pcf_ratio": 550.5443449, "pfcf_ratio": -805.25880102, "ev_ebitda": 380.89566127, "ev_ebit": 577.97620463, "ev_sales": 142.76469542, "ev_fcf": -806.58597676, "earnings_yield": null, "fcf_yield": -0.00123979, "dividend_yield": 0, "buyback_yield": -0.00019051, "shareholder_yield": -0.00019051, "debt_paydown_yield": 0.00064435, "total_yield": 0.00045384, "gross_margin": 0.38069677, "operating_margin": 0.24700791, "net_margin": -0.02786204, "ebitda_margin": 0.37481313, "fcf_margin": -0.17699873, "roe": -0.03396496, "roa": -0.01451209, "roic": 0.17556047, "roc_greenblatt": null, "asset_turnover": 0.52085515, "cash_conversion": 6.35268277, "accruals_ratio": -0.14935568, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.62673477, "debt_to_assets": 0.14578116, "interest_coverage": 4.10608923, "current_ratio": 0.56396764, "quick_ratio": 0.56396764, "net_debt": 26870000, "revenue_growth_1y": -0.36754949, "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": -1.311568, "book_value_growth_1y": -0.03001043, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.031262, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.039604, "price_return_3m": 0.18167201, "price_return_6m": 0.87499995, "price_return_9m": 0.35110289, "price_return_12m": 0.58405166, "price_return_12m_ex1m": 0.52370677, "distance_from_52w_high": -0.13325475, "distance_from_52w_low": 0.93421053, "relative_strength": 0.41091107, "local_beta": -0.1814, "volatility_252d": 0.477365, "volatility_60d": 1.111818, "max_drawdown_12m": -0.30147061, "revenue_ttm": 114385000, "gross_profit_ttm": 43546000, "ebit_ttm": 28254000, "ebitda_ttm": 42873000, "net_income_ttm": -3187000, "eps_diluted_ttm": -0.01436795, "operating_cash_flow_ttm": 29613000, "capital_expenditure_ttm": -49859000, "fcf_ttm": -20246000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": -3106000, "interest_expense_ttm": 6881000, "cash_and_equivalents": 5145000, "total_current_assets": 47049000, "total_current_liabilities": 83425000, "net_ppe": null, "total_assets": 219610000, "total_debt": 32015000, "total_equity": 93832000, "net_working_capital": -30647000, "book_value_per_share": 0.42302263, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.42302263, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 54, "rank_pcf": 36, "rank_ev_ebitda": 23, "rank_ev_ebit": 43, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 100, "rank_shareholder_yield": 86, "rank_total_yield": 47, "rank_roe": 74, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 60, "rank_fcf_margin": 86, "rank_piotroski": 82, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 16, "value_composite": 66, "quality_composite": 76, "momentum_composite": 11, "growth_composite": 92, "yield_composite": 87, "svqf_composite": 76, "vc1_composite": 25, "vc2_composite": 67, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 69, "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": 73.5, "os": 0.42, "value": 0.34, "quality": 0.24, "momentum": 0.89, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0002, "roe": -0.034, "momentum_12_1": 0.5237, "complete_fields": { "id": 8328, "ticker_id": 26497, "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": "2026-06-07T13:35:38.189940+00:00", "batch_id": "", "os_score_delta": null, "price_close": 73.5, "market_cap": 16303269685.5, "market_cap_usd": 16303269685.5, "enterprise_value": 16330139685.5, "shares_outstanding": 221813193, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 173.74957035, "ptbv_ratio": 173.74957035, "ps_ratio": 142.529787, "pcf_ratio": 550.5443449, "pfcf_ratio": -805.25880102, "ev_ebitda": 380.89566127, "ev_ebit": 577.97620463, "ev_sales": 142.76469542, "ev_fcf": -806.58597676, "earnings_yield": null, "fcf_yield": -0.00123979, "dividend_yield": 0, "buyback_yield": -0.00019051, "shareholder_yield": -0.00019051, "debt_paydown_yield": 0.00064435, "total_yield": 0.00045384, "gross_margin": 0.38069677, "operating_margin": 0.24700791, "net_margin": -0.02786204, "ebitda_margin": 0.37481313, "fcf_margin": -0.17699873, "roe": -0.03396496, "roa": -0.01451209, "roic": 0.17556047, "roc_greenblatt": null, "asset_turnover": 0.52085515, "cash_conversion": 6.35268277, "accruals_ratio": -0.14935568, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.62673477, "debt_to_assets": 0.14578116, "interest_coverage": 4.10608923, "current_ratio": 0.56396764, "quick_ratio": 0.56396764, "net_debt": 26870000, "revenue_growth_1y": -0.36754949, "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": -1.311568, "book_value_growth_1y": -0.03001043, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.031262, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.039604, "price_return_3m": 0.18167201, "price_return_6m": 0.87499995, "price_return_9m": 0.35110289, "price_return_12m": 0.58405166, "price_return_12m_ex1m": 0.52370677, "distance_from_52w_high": -0.13325475, "distance_from_52w_low": 0.93421053, "relative_strength": 0.41091107, "local_beta": -0.1814, "volatility_252d": 0.477365, "volatility_60d": 1.111818, "max_drawdown_12m": -0.30147061, "revenue_ttm": 114385000, "gross_profit_ttm": 43546000, "ebit_ttm": 28254000, "ebitda_ttm": 42873000, "net_income_ttm": -3187000, "eps_diluted_ttm": -0.01436795, "operating_cash_flow_ttm": 29613000, "capital_expenditure_ttm": -49859000, "fcf_ttm": -20246000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": -3106000, "interest_expense_ttm": 6881000, "cash_and_equivalents": 5145000, "total_current_assets": 47049000, "total_current_liabilities": 83425000, "net_ppe": null, "total_assets": 219610000, "total_debt": 32015000, "total_equity": 93832000, "net_working_capital": -30647000, "book_value_per_share": 0.42302263, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.42302263, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 54, "rank_pcf": 36, "rank_ev_ebitda": 23, "rank_ev_ebit": 43, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 100, "rank_shareholder_yield": 86, "rank_total_yield": 47, "rank_roe": 74, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 60, "rank_fcf_margin": 86, "rank_piotroski": 82, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 16, "value_composite": 66, "quality_composite": 76, "momentum_composite": 11, "growth_composite": 92, "yield_composite": 87, "svqf_composite": 76, "vc1_composite": 25, "vc2_composite": 67, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "income_statement": { "revenue": 114385000, "cost_of_revenue": 70839000, "gross_profit": 43546000, "ebit": 28254000, "ebitda": 42873000, "pretax_income": null, "tax_provision": null, "net_income": -3187000, "net_income_to_common": -3187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5145000, "total_current_assets": 47049000, "total_assets": 219610000, "short_term_debt": 10874000, "long_term_debt": 20227000, "total_debt": 32015000, "total_liabilities": null, "total_equity": 93832000, "shares_outstanding": 221813193, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29613000, "capital_expenditure": -49859000, "free_cash_flow": -20246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": -3106000, "net_debt_issued": -10505000 }, "complete_fields": { "id": 391059, "ticker_id": 26497, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42873000", "netIncome": "-3187000", "grossProfit": "43546000", "totalRevenue": "114385000", "costOfRevenue": "70839000", "interestExpense": "6881000", "operatingIncome": "28254000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22233000" }, "balance": { "totalDebt": "32015000", "totalAssets": "219610000", "longTermDebt": "20227000", "shortTermDebt": "10874000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "221813193", "totalCurrentAssets": "47049000", "totalShareholderEquity": "93832000", "totalCurrentLiabilities": "83425000", "cashAndShortTermInvestments": "5145000" }, "cashflow": { "freeCashFlow": "-20246000", "dividendsPaid": null, "issuanceOfDebt": "2400000", "issuanceOfStock": "-3106000", "repaymentOfDebt": "-12905000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "29613000", "repurchaseOfStock": null, "capitalExpenditures": "-49859000" } }, "revenue": 114385000, "cost_of_revenue": 70839000, "gross_profit": 43546000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28254000, "depreciation_amortisation": 22233000, "ebitda": 42873000, "interest_expense": 6881000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3187000, "net_income_continuing_ops": null, "net_income_to_common": -3187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5145000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47049000, "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": 219610000, "short_term_debt": 10874000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83425000, "long_term_debt": 20227000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32015000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 93832000, "shares_outstanding": 221813193, "operating_cash_flow": 29613000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -49859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": -3106000, "net_debt_issued": -10505000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -20246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42873000", "netIncome": "-3187000", "grossProfit": "43546000", "totalRevenue": "114385000", "costOfRevenue": "70839000", "interestExpense": "6881000", "operatingIncome": "28254000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22233000" }, "balance": { "totalDebt": "32015000", "totalAssets": "219610000", "longTermDebt": "20227000", "shortTermDebt": "10874000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "221813193", "totalCurrentAssets": "47049000", "totalShareholderEquity": "93832000", "totalCurrentLiabilities": "83425000", "cashAndShortTermInvestments": "5145000" }, "cashflow": { "freeCashFlow": "-20246000", "dividendsPaid": null, "issuanceOfDebt": "2400000", "issuanceOfStock": "-3106000", "repaymentOfDebt": "-12905000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "29613000", "repurchaseOfStock": null, "capitalExpenditures": "-49859000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "income_statement": { "revenue": 180860000, "cost_of_revenue": 94124000, "gross_profit": 86736000, "ebit": 74469000, "ebitda": 86455000, "pretax_income": null, "tax_provision": null, "net_income": 52350000, "net_income_to_common": 52350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46880000, "total_current_assets": 73088000, "total_assets": 226608000, "short_term_debt": 11271000, "long_term_debt": 30145000, "total_debt": 42198000, "total_liabilities": null, "total_equity": 98629000, "shares_outstanding": 226155990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85590000, "capital_expenditure": -20609000, "free_cash_flow": 64981000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 8384000 }, "complete_fields": { "id": 391062, "ticker_id": 26497, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "86455000", "netIncome": "52350000", "grossProfit": "86736000", "totalRevenue": "180860000", "costOfRevenue": "94124000", "interestExpense": "8007000", "operatingIncome": "74469000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12873000" }, "balance": { "totalDebt": "42198000", "totalAssets": "226608000", "longTermDebt": "30145000", "shortTermDebt": "11271000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "226155990", "totalCurrentAssets": "73088000", "totalShareholderEquity": "98629000", "totalCurrentLiabilities": "71121000", "cashAndShortTermInvestments": "46880000" }, "cashflow": { "freeCashFlow": "64981000", "dividendsPaid": null, "issuanceOfDebt": "35748000", "issuanceOfStock": "0", "repaymentOfDebt": "-27364000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "85590000", "repurchaseOfStock": null, "capitalExpenditures": "-20609000" } }, "revenue": 180860000, "cost_of_revenue": 94124000, "gross_profit": 86736000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74469000, "depreciation_amortisation": 12873000, "ebitda": 86455000, "interest_expense": 8007000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 52350000, "net_income_continuing_ops": null, "net_income_to_common": 52350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46880000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 73088000, "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": 226608000, "short_term_debt": 11271000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71121000, "long_term_debt": 30145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 98629000, "shares_outstanding": 226155990, "operating_cash_flow": 85590000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 8384000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 64981000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "86455000", "netIncome": "52350000", "grossProfit": "86736000", "totalRevenue": "180860000", "costOfRevenue": "94124000", "interestExpense": "8007000", "operatingIncome": "74469000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12873000" }, "balance": { "totalDebt": "42198000", "totalAssets": "226608000", "longTermDebt": "30145000", "shortTermDebt": "11271000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "226155990", "totalCurrentAssets": "73088000", "totalShareholderEquity": "98629000", "totalCurrentLiabilities": "71121000", "cashAndShortTermInvestments": "46880000" }, "cashflow": { "freeCashFlow": "64981000", "dividendsPaid": null, "issuanceOfDebt": "35748000", "issuanceOfStock": "0", "repaymentOfDebt": "-27364000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "85590000", "repurchaseOfStock": null, "capitalExpenditures": "-20609000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "income_statement": { "revenue": 26390000, "cost_of_revenue": 12571000, "gross_profit": 13819000, "ebit": 2362000, "ebitda": 3756000, "pretax_income": null, "tax_provision": null, "net_income": -2705000, "net_income_to_common": -2705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14729000, "total_current_assets": 43749000, "total_assets": 140747000, "short_term_debt": 6752000, "long_term_debt": 24951000, "total_debt": 31858000, "total_liabilities": null, "total_equity": 47972000, "shares_outstanding": 220053520, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12321000, "capital_expenditure": -3359000, "free_cash_flow": 8962000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 30699000 }, "complete_fields": { "id": 391063, "ticker_id": 26497, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3756000", "netIncome": "-2705000", "grossProfit": "13819000", "totalRevenue": "26390000", "costOfRevenue": "12571000", "interestExpense": "1782000", "operatingIncome": "2362000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2880000" }, "balance": { "totalDebt": "31858000", "totalAssets": "140747000", "longTermDebt": "24951000", "shortTermDebt": "6752000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "220053520", "totalCurrentAssets": "43749000", "totalShareholderEquity": "47972000", "totalCurrentLiabilities": "45924000", "cashAndShortTermInvestments": "14729000" }, "cashflow": { "freeCashFlow": "8962000", "dividendsPaid": null, "issuanceOfDebt": "45066000", "issuanceOfStock": null, "repaymentOfDebt": "-14367000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12321000", "repurchaseOfStock": null, "capitalExpenditures": "-3359000" } }, "revenue": 26390000, "cost_of_revenue": 12571000, "gross_profit": 13819000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2362000, "depreciation_amortisation": 2880000, "ebitda": 3756000, "interest_expense": 1782000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2705000, "net_income_continuing_ops": null, "net_income_to_common": -2705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14729000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43749000, "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": 140747000, "short_term_debt": 6752000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45924000, "long_term_debt": 24951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47972000, "shares_outstanding": 220053520, "operating_cash_flow": 12321000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 30699000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3756000", "netIncome": "-2705000", "grossProfit": "13819000", "totalRevenue": "26390000", "costOfRevenue": "12571000", "interestExpense": "1782000", "operatingIncome": "2362000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2880000" }, "balance": { "totalDebt": "31858000", "totalAssets": "140747000", "longTermDebt": "24951000", "shortTermDebt": "6752000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "220053520", "totalCurrentAssets": "43749000", "totalShareholderEquity": "47972000", "totalCurrentLiabilities": "45924000", "cashAndShortTermInvestments": "14729000" }, "cashflow": { "freeCashFlow": "8962000", "dividendsPaid": null, "issuanceOfDebt": "45066000", "issuanceOfStock": null, "repaymentOfDebt": "-14367000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12321000", "repurchaseOfStock": null, "capitalExpenditures": "-3359000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -8975000, "ebitda": -8821000, "pretax_income": null, "tax_provision": null, "net_income": -9086000, "net_income_to_common": -9086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20384000, "total_current_assets": 31003000, "total_assets": 52867000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 337000, "total_liabilities": null, "total_equity": 49808000, "shares_outstanding": 220053520, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6695000, "capital_expenditure": -162000, "free_cash_flow": -6857000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 391064, "ticker_id": 26497, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8821000", "netIncome": "-9086000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "21000", "operatingIncome": "-8975000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "244000" }, "balance": { "totalDebt": "337000", "totalAssets": "52867000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "220053520", "totalCurrentAssets": "31003000", "totalShareholderEquity": "49808000", "totalCurrentLiabilities": "2899000", "cashAndShortTermInvestments": "20384000" }, "cashflow": { "freeCashFlow": "-6857000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-6695000", "repurchaseOfStock": null, "capitalExpenditures": "-162000" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8975000, "depreciation_amortisation": 244000, "ebitda": -8821000, "interest_expense": 21000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9086000, "net_income_continuing_ops": null, "net_income_to_common": -9086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20384000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31003000, "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": 52867000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2899000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49808000, "shares_outstanding": 220053520, "operating_cash_flow": -6695000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -162000, "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": -6857000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8821000", "netIncome": "-9086000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "21000", "operatingIncome": "-8975000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "244000" }, "balance": { "totalDebt": "337000", "totalAssets": "52867000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "220053520", "totalCurrentAssets": "31003000", "totalShareholderEquity": "49808000", "totalCurrentLiabilities": "2899000", "cashAndShortTermInvestments": "20384000" }, "cashflow": { "freeCashFlow": "-6857000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-6695000", "repurchaseOfStock": null, "capitalExpenditures": "-162000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 391065, "ticker_id": 26497, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+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 } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "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 } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+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": 5145000, "total_current_assets": 47049000, "total_assets": 219610000, "short_term_debt": 10874000, "long_term_debt": 20227000, "total_debt": 32015000, "total_liabilities": null, "total_equity": 93832000, "shares_outstanding": 221813193, "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": 391058, "ticker_id": 26497, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "32015000", "totalAssets": "219610000", "longTermDebt": "20227000", "shortTermDebt": "10874000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "221813193", "totalCurrentAssets": "47049000", "totalShareholderEquity": "93832000", "totalCurrentLiabilities": "83425000", "cashAndShortTermInvestments": "5145000" } }, "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": 5145000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47049000, "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": 219610000, "short_term_debt": 10874000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83425000, "long_term_debt": 20227000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32015000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 93832000, "shares_outstanding": 221813193, "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": "32015000", "totalAssets": "219610000", "longTermDebt": "20227000", "shortTermDebt": "10874000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "221813193", "totalCurrentAssets": "47049000", "totalShareholderEquity": "93832000", "totalCurrentLiabilities": "83425000", "cashAndShortTermInvestments": "5145000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+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": 14072000, "total_current_assets": 58240000, "total_assets": 225888000, "short_term_debt": 11091000, "long_term_debt": 25186000, "total_debt": 37112000, "total_liabilities": null, "total_equity": 104766000, "shares_outstanding": 226155990, "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": 391060, "ticker_id": 26497, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "37112000", "totalAssets": "225888000", "longTermDebt": "25186000", "shortTermDebt": "11091000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "226155990", "totalCurrentAssets": "58240000", "totalShareholderEquity": "104766000", "totalCurrentLiabilities": "69651000", "cashAndShortTermInvestments": "14072000" } }, "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": 14072000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58240000, "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": 225888000, "short_term_debt": 11091000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69651000, "long_term_debt": 25186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 104766000, "shares_outstanding": 226155990, "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": "37112000", "totalAssets": "225888000", "longTermDebt": "25186000", "shortTermDebt": "11091000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "226155990", "totalCurrentAssets": "58240000", "totalShareholderEquity": "104766000", "totalCurrentLiabilities": "69651000", "cashAndShortTermInvestments": "14072000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+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": 46880000, "total_current_assets": 73088000, "total_assets": 226608000, "short_term_debt": 11271000, "long_term_debt": 30145000, "total_debt": 42198000, "total_liabilities": null, "total_equity": 98629000, "shares_outstanding": 226155990, "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": 391061, "ticker_id": 26497, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:30:51.101524+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "42198000", "totalAssets": "226608000", "longTermDebt": "30145000", "shortTermDebt": "11271000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "226155990", "totalCurrentAssets": "73088000", "totalShareholderEquity": "98629000", "totalCurrentLiabilities": "71121000", "cashAndShortTermInvestments": "46880000" } }, "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": 46880000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 73088000, "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": 226608000, "short_term_debt": 11271000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71121000, "long_term_debt": 30145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 98629000, "shares_outstanding": 226155990, "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": "42198000", "totalAssets": "226608000", "longTermDebt": "30145000", "shortTermDebt": "11271000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "226155990", "totalCurrentAssets": "73088000", "totalShareholderEquity": "98629000", "totalCurrentLiabilities": "71121000", "cashAndShortTermInvestments": "46880000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }