{ "ticker": { "uuid": "54cba721-7ec8-40d9-8eeb-fb58118a3146", "symbol": "PEB", "name": "Pebble Beach Systems Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/54cba721-7ec8-40d9-8eeb-fb58118a3146/", "api_url": "https://sharemaestro.com/factors/api/tickers/54cba721-7ec8-40d9-8eeb-fb58118a3146/" }, "ticker_metadata": { "id": 30376, "uuid": "54cba721-7ec8-40d9-8eeb-fb58118a3146", "symbol": "PEB", "name": "Pebble Beach Systems Group plc", "asset_type": "equity", "market_cap": 34148692, "stock_exchange_id": 19, "industry": "Communication Equipment", "sector": "Technology", "description": "Pebble Beach Systems Group plc designs, delivers, and supports playout automation and content management solutions for the broadcast and streaming markets. The company offers Automation solution, an enterprise level playout solution for broadcasters, streamers, and service providers; Integrated channel solution, provides all the functionality of a broadcast chain, including audio, video and graphics functionality; Remote solution, a real-time access to the playout environment via secure web interfaces; and Workflow solution, a tool for the design and management of complex media workflows. It operates in the United Kingdom, Germany, Rest of Europe, the United Arab Emirates, rest of Middle East and Africa, the United States of America, Latin America, and Asia/Pacific. The company was formerly known as Vislink plc and changed its name to Pebble Beach Systems Group plc in February 2017. Pebble Beach Systems Group plc was incorporated in 2000 and is based in Epsom, 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": "54cba721-7ec8-40d9-8eeb-fb58118a3146", "symbol": "PEB", "name": "Pebble Beach Systems Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/54cba721-7ec8-40d9-8eeb-fb58118a3146/", "api_url": "https://sharemaestro.com/factors/api/tickers/54cba721-7ec8-40d9-8eeb-fb58118a3146/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.67, "value": 0.17, "quality": 0.96, "momentum": 0.97, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 22.5, "market_cap": 2800724355, "pe_ratio": 1035.0053, "earnings_yield": 0.001, "ebitda_to_ev": 0.0012, "shareholder_yield": 0, "roe": 1.1719, "piotroski_f_score": 7, "momentum_12_1": 1.2632, "volatility_252d": 0.72 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:50.093226+00:00", "batch_id": "" }, "size": { "price_close": 22.5, "market_cap": 2800724355, "market_cap_usd": 2800724355, "enterprise_value": 2802756355, "shares_outstanding": 124476638, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1035.0053, "pb_ratio": 1212.9599, "ptbv_ratio": 1212.9599, "ps_ratio": 228.9857, "pcf_ratio": 1011.0918, "pfcf_ratio": 1512.2702, "ev_ebitda": 826.7718, "ev_ebit": 1086.3397, "ev_sales": 229.1519, "ev_fcf": 1513.3674, "earnings_yield": 0.001, "fcf_yield": 0.0007, "price_to_sales": 228.9857, "price_to_book": 1212.9599, "price_to_cashflow": 1011.0918, "ebitda_to_ev": 0.0012, "sales_yield": 0.0044 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0004, "total_yield": 0.0004 }, "quality": { "gross_margin": 0.7749, "operating_margin": 0.2109, "net_margin": 0.2212, "ebitda_margin": 0.2772, "fcf_margin": 0.1514, "roe": 1.1719, "roa": 0.2095, "roic": 0.4457, "roc_greenblatt": null, "asset_turnover": 0.947, "cash_conversion": 0.6844, "accruals_ratio": -0.005, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0497, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7338, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.5994, "debt_to_assets": 0.2824, "interest_coverage": 6.4824, "current_ratio": 0.583, "quick_ratio": 0.583, "net_debt": 2032000, "local_beta": 1.0599, "volatility_252d": 0.72, "volatility_60d": 1.1433, "max_drawdown_12m": -0.1951, "risk_adjusted_momentum": 1.7543 }, "growth": { "revenue_growth_1y": 0.0679, "revenue_growth_3y_cagr": 0.0308, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.318, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5382, "book_value_growth_1y": null, "revenue_growth": 0.0679, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0465, "price_return_3m": 0.125, "price_return_6m": 0.2676, "price_return_9m": 0.4516, "price_return_12m": 1.3684, "price_return_12m_ex1m": 1.2632, "momentum_6m": 0.2676, "momentum_12m": 1.3684, "momentum_12_1": 1.2632, "distance_from_52w_high": -0.1667, "distance_from_52w_low": 1.5, "relative_strength": 1.1953 }, "raw_ttm": { "revenue_ttm": 12231000, "gross_profit_ttm": 9478000, "ebit_ttm": 2580000, "ebitda_ttm": 3390000, "net_income_ttm": 2706000, "eps_diluted_ttm": 0.0217, "operating_cash_flow_ttm": 2770000, "capital_expenditure_ttm": -918000, "fcf_ttm": 1852000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398000, "cash_and_equivalents": 1616000, "total_current_assets": 6101000, "total_current_liabilities": 10465000, "net_ppe": null, "total_assets": 12916000, "total_debt": 3648000, "total_equity": 2309000, "net_working_capital": -2430000, "book_value_per_share": 0.0185, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0185 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 32, "rank_pb": 96, "rank_ptbv": 96, "rank_ps": 69, "rank_pcf": 63, "rank_ev_ebitda": 61, "rank_ev_ebit": 65, "rank_earnings_yield": 31, "rank_fcf_yield": 47, "rank_dividend_yield": 84, "rank_shareholder_yield": 75, "rank_total_yield": 53, "rank_roe": 2, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 12, "rank_fcf_margin": 25, "rank_piotroski": 21, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 4 }, "composites": { "value_composite": 83, "quality_composite": 4, "momentum_composite": 3, "growth_composite": 32, "yield_composite": 81, "svqf_composite": 16, "vc1_composite": 84, "vc2_composite": 86, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.404, "os_score": 0.67, "value_percentile": 0.17, "quality_percentile": 0.96, "momentum_percentile": 0.97, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 87, "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": 9012, "ticker_id": 30376, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:50.093226+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.5, "market_cap": 2800724355, "market_cap_usd": 2800724355, "enterprise_value": 2802756355, "shares_outstanding": 124476638, "fx_rate_to_usd": null, "pe_ratio": 1035.00530488, "pb_ratio": 1212.95987657, "ptbv_ratio": 1212.95987657, "ps_ratio": 228.98572112, "pcf_ratio": 1011.09182491, "pfcf_ratio": 1512.27017009, "ev_ebitda": 826.77178614, "ev_ebit": 1086.33967248, "ev_sales": 229.15185635, "ev_fcf": 1513.36736231, "earnings_yield": 0.00096618, "fcf_yield": 0.00066078, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00035705, "total_yield": 0.00035705, "gross_margin": 0.7749162, "operating_margin": 0.21093942, "net_margin": 0.22124111, "ebitda_margin": 0.27716458, "fcf_margin": 0.15141853, "roe": 1.1719359, "roa": 0.20950759, "roic": 0.44574983, "roc_greenblatt": null, "asset_turnover": 0.946965, "cash_conversion": 0.68440503, "accruals_ratio": -0.00495509, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.59941003, "debt_to_assets": 0.28244038, "interest_coverage": 6.48241206, "current_ratio": 0.58299092, "quick_ratio": 0.58299092, "net_debt": 2032000, "revenue_growth_1y": 0.0679298, "revenue_growth_3y_cagr": 0.03080176, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.31796367, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.53820598, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.049674, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04651163, "price_return_3m": 0.125, "price_return_6m": 0.26760563, "price_return_9m": 0.4516129, "price_return_12m": 1.36842105, "price_return_12m_ex1m": 1.26315789, "distance_from_52w_high": -0.16666667, "distance_from_52w_low": 1.5, "relative_strength": 1.19528047, "local_beta": 1.0599, "volatility_252d": 0.720044, "volatility_60d": 1.143345, "max_drawdown_12m": -0.19512195, "revenue_ttm": 12231000, "gross_profit_ttm": 9478000, "ebit_ttm": 2580000, "ebitda_ttm": 3390000, "net_income_ttm": 2706000, "eps_diluted_ttm": 0.02173902, "operating_cash_flow_ttm": 2770000, "capital_expenditure_ttm": -918000, "fcf_ttm": 1852000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398000, "cash_and_equivalents": 1616000, "total_current_assets": 6101000, "total_current_liabilities": 10465000, "net_ppe": null, "total_assets": 12916000, "total_debt": 3648000, "total_equity": 2309000, "net_working_capital": -2430000, "book_value_per_share": 0.01854967, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.01854967, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 32, "rank_pb": 96, "rank_ptbv": 96, "rank_ps": 69, "rank_pcf": 63, "rank_ev_ebitda": 61, "rank_ev_ebit": 65, "rank_earnings_yield": 31, "rank_fcf_yield": 47, "rank_dividend_yield": 84, "rank_shareholder_yield": 75, "rank_total_yield": 53, "rank_roe": 2, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 12, "rank_fcf_margin": 25, "rank_piotroski": 21, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 4, "value_composite": 83, "quality_composite": 4, "momentum_composite": 3, "growth_composite": 32, "yield_composite": 81, "svqf_composite": 16, "vc1_composite": 84, "vc2_composite": 86, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 87, "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": 22.5, "os": 0.67, "value": 0.17, "quality": 0.96, "momentum": 0.97, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 1035.0053, "earnings_yield": 0.001, "shareholder_yield": 0, "roe": 1.1719, "momentum_12_1": 1.2632, "complete_fields": { "id": 9012, "ticker_id": 30376, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:50.093226+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.5, "market_cap": 2800724355, "market_cap_usd": 2800724355, "enterprise_value": 2802756355, "shares_outstanding": 124476638, "fx_rate_to_usd": null, "pe_ratio": 1035.00530488, "pb_ratio": 1212.95987657, "ptbv_ratio": 1212.95987657, "ps_ratio": 228.98572112, "pcf_ratio": 1011.09182491, "pfcf_ratio": 1512.27017009, "ev_ebitda": 826.77178614, "ev_ebit": 1086.33967248, "ev_sales": 229.15185635, "ev_fcf": 1513.36736231, "earnings_yield": 0.00096618, "fcf_yield": 0.00066078, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00035705, "total_yield": 0.00035705, "gross_margin": 0.7749162, "operating_margin": 0.21093942, "net_margin": 0.22124111, "ebitda_margin": 0.27716458, "fcf_margin": 0.15141853, "roe": 1.1719359, "roa": 0.20950759, "roic": 0.44574983, "roc_greenblatt": null, "asset_turnover": 0.946965, "cash_conversion": 0.68440503, "accruals_ratio": -0.00495509, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.59941003, "debt_to_assets": 0.28244038, "interest_coverage": 6.48241206, "current_ratio": 0.58299092, "quick_ratio": 0.58299092, "net_debt": 2032000, "revenue_growth_1y": 0.0679298, "revenue_growth_3y_cagr": 0.03080176, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.31796367, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.53820598, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.049674, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04651163, "price_return_3m": 0.125, "price_return_6m": 0.26760563, "price_return_9m": 0.4516129, "price_return_12m": 1.36842105, "price_return_12m_ex1m": 1.26315789, "distance_from_52w_high": -0.16666667, "distance_from_52w_low": 1.5, "relative_strength": 1.19528047, "local_beta": 1.0599, "volatility_252d": 0.720044, "volatility_60d": 1.143345, "max_drawdown_12m": -0.19512195, "revenue_ttm": 12231000, "gross_profit_ttm": 9478000, "ebit_ttm": 2580000, "ebitda_ttm": 3390000, "net_income_ttm": 2706000, "eps_diluted_ttm": 0.02173902, "operating_cash_flow_ttm": 2770000, "capital_expenditure_ttm": -918000, "fcf_ttm": 1852000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398000, "cash_and_equivalents": 1616000, "total_current_assets": 6101000, "total_current_liabilities": 10465000, "net_ppe": null, "total_assets": 12916000, "total_debt": 3648000, "total_equity": 2309000, "net_working_capital": -2430000, "book_value_per_share": 0.01854967, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.01854967, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 32, "rank_pb": 96, "rank_ptbv": 96, "rank_ps": 69, "rank_pcf": 63, "rank_ev_ebitda": 61, "rank_ev_ebit": 65, "rank_earnings_yield": 31, "rank_fcf_yield": 47, "rank_dividend_yield": 84, "rank_shareholder_yield": 75, "rank_total_yield": 53, "rank_roe": 2, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 12, "rank_fcf_margin": 25, "rank_piotroski": 21, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 4, "value_composite": 83, "quality_composite": 4, "momentum_composite": 3, "growth_composite": 32, "yield_composite": 81, "svqf_composite": 16, "vc1_composite": 84, "vc2_composite": 86, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 87, "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": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "income_statement": { "revenue": 12231000, "cost_of_revenue": 2753000, "gross_profit": 9478000, "ebit": 2580000, "ebitda": 3390000, "pretax_income": null, "tax_provision": null, "net_income": 2706000, "net_income_to_common": 2706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1616000, "total_current_assets": 6101000, "total_assets": 12916000, "short_term_debt": 3550000, "long_term_debt": 0, "total_debt": 3648000, "total_liabilities": null, "total_equity": 2309000, "shares_outstanding": 124476638, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2770000, "capital_expenditure": -918000, "free_cash_flow": 1852000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 396612, "ticker_id": 30376, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3390000", "netIncome": "2706000", "grossProfit": "9478000", "totalRevenue": "12231000", "costOfRevenue": "2753000", "interestExpense": "398000", "operatingIncome": "2580000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "2119000", "depreciationAndAmortization": "810000" }, "balance": { "totalDebt": "3648000", "totalAssets": "12916000", "longTermDebt": "0", "shortTermDebt": "3550000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "6101000", "totalShareholderEquity": "2309000", "totalCurrentLiabilities": "10465000", "cashAndShortTermInvestments": "1616000" }, "cashflow": { "freeCashFlow": "1852000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2770000", "repurchaseOfStock": null, "capitalExpenditures": "-918000" } }, "revenue": 12231000, "cost_of_revenue": 2753000, "gross_profit": 9478000, "research_and_development": 2119000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2580000, "depreciation_amortisation": 810000, "ebitda": 3390000, "interest_expense": 398000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2706000, "net_income_continuing_ops": null, "net_income_to_common": 2706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1616000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6101000, "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": 12916000, "short_term_debt": 3550000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10465000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2309000, "shares_outstanding": 124476638, "operating_cash_flow": 2770000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3390000", "netIncome": "2706000", "grossProfit": "9478000", "totalRevenue": "12231000", "costOfRevenue": "2753000", "interestExpense": "398000", "operatingIncome": "2580000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "2119000", "depreciationAndAmortization": "810000" }, "balance": { "totalDebt": "3648000", "totalAssets": "12916000", "longTermDebt": "0", "shortTermDebt": "3550000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "6101000", "totalShareholderEquity": "2309000", "totalCurrentLiabilities": "10465000", "cashAndShortTermInvestments": "1616000" }, "cashflow": { "freeCashFlow": "1852000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2770000", "repurchaseOfStock": null, "capitalExpenditures": "-918000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "income_statement": { "revenue": 11453000, "cost_of_revenue": 2647000, "gross_profit": 8806000, "ebit": -782000, "ebitda": 237000, "pretax_income": null, "tax_provision": null, "net_income": -1308000, "net_income_to_common": -1308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840000, "total_current_assets": 5361000, "total_assets": 11548000, "short_term_debt": 1000000, "long_term_debt": 3550000, "total_debt": 4744000, "total_liabilities": null, "total_equity": -494000, "shares_outstanding": 124476638, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3603000, "capital_expenditure": -2399000, "free_cash_flow": 1204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 396615, "ticker_id": 30376, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "237000", "netIncome": "-1308000", "grossProfit": "8806000", "totalRevenue": "11453000", "costOfRevenue": "2647000", "interestExpense": "521000", "operatingIncome": "-782000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "4131000", "depreciationAndAmortization": "1019000" }, "balance": { "totalDebt": "4744000", "totalAssets": "11548000", "longTermDebt": "3550000", "shortTermDebt": "1000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "5361000", "totalShareholderEquity": "-494000", "totalCurrentLiabilities": "8167000", "cashAndShortTermInvestments": "840000" }, "cashflow": { "freeCashFlow": "1204000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3603000", "repurchaseOfStock": null, "capitalExpenditures": "-2399000" } }, "revenue": 11453000, "cost_of_revenue": 2647000, "gross_profit": 8806000, "research_and_development": 4131000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -782000, "depreciation_amortisation": 1019000, "ebitda": 237000, "interest_expense": 521000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1308000, "net_income_continuing_ops": null, "net_income_to_common": -1308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 840000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5361000, "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": 11548000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8167000, "long_term_debt": 3550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -494000, "shares_outstanding": 124476638, "operating_cash_flow": 3603000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "237000", "netIncome": "-1308000", "grossProfit": "8806000", "totalRevenue": "11453000", "costOfRevenue": "2647000", "interestExpense": "521000", "operatingIncome": "-782000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "4131000", "depreciationAndAmortization": "1019000" }, "balance": { "totalDebt": "4744000", "totalAssets": "11548000", "longTermDebt": "3550000", "shortTermDebt": "1000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "5361000", "totalShareholderEquity": "-494000", "totalCurrentLiabilities": "8167000", "cashAndShortTermInvestments": "840000" }, "cashflow": { "freeCashFlow": "1204000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3603000", "repurchaseOfStock": null, "capitalExpenditures": "-2399000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "income_statement": { "revenue": 12370000, "cost_of_revenue": 2826000, "gross_profit": 9544000, "ebit": 2075000, "ebitda": 3580000, "pretax_income": null, "tax_provision": null, "net_income": 1534000, "net_income_to_common": 1534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 796000, "total_current_assets": 5417000, "total_assets": 12971000, "short_term_debt": 1000000, "long_term_debt": 4550000, "total_debt": 5675000, "total_liabilities": null, "total_equity": 853000, "shares_outstanding": 124476638, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3378000, "capital_expenditure": -2173000, "free_cash_flow": 1205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 396616, "ticker_id": 30376, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3580000", "netIncome": "1534000", "grossProfit": "9544000", "totalRevenue": "12370000", "costOfRevenue": "2826000", "interestExpense": "531000", "operatingIncome": "2075000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1739000", "depreciationAndAmortization": "1505000" }, "balance": { "totalDebt": "5675000", "totalAssets": "12971000", "longTermDebt": "4550000", "shortTermDebt": "1000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "5417000", "totalShareholderEquity": "853000", "totalCurrentLiabilities": "7216000", "cashAndShortTermInvestments": "796000" }, "cashflow": { "freeCashFlow": "1205000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3378000", "repurchaseOfStock": null, "capitalExpenditures": "-2173000" } }, "revenue": 12370000, "cost_of_revenue": 2826000, "gross_profit": 9544000, "research_and_development": 1739000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2075000, "depreciation_amortisation": 1505000, "ebitda": 3580000, "interest_expense": 531000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1534000, "net_income_continuing_ops": null, "net_income_to_common": 1534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 796000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5417000, "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": 12971000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7216000, "long_term_debt": 4550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 853000, "shares_outstanding": 124476638, "operating_cash_flow": 3378000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3580000", "netIncome": "1534000", "grossProfit": "9544000", "totalRevenue": "12370000", "costOfRevenue": "2826000", "interestExpense": "531000", "operatingIncome": "2075000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1739000", "depreciationAndAmortization": "1505000" }, "balance": { "totalDebt": "5675000", "totalAssets": "12971000", "longTermDebt": "4550000", "shortTermDebt": "1000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "5417000", "totalShareholderEquity": "853000", "totalCurrentLiabilities": "7216000", "cashAndShortTermInvestments": "796000" }, "cashflow": { "freeCashFlow": "1205000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3378000", "repurchaseOfStock": null, "capitalExpenditures": "-2173000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "income_statement": { "revenue": 11167000, "cost_of_revenue": 2821000, "gross_profit": 8346000, "ebit": 1627000, "ebitda": 2896000, "pretax_income": null, "tax_provision": null, "net_income": 1182000, "net_income_to_common": 1182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728000, "total_current_assets": 4759000, "total_assets": 11675000, "short_term_debt": 935000, "long_term_debt": 5550000, "total_debt": 6706000, "total_liabilities": null, "total_equity": -747000, "shares_outstanding": 124603000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2231000, "capital_expenditure": -2000000, "free_cash_flow": 231000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 396617, "ticker_id": 30376, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2896000", "netIncome": "1182000", "grossProfit": "8346000", "totalRevenue": "11167000", "costOfRevenue": "2821000", "interestExpense": "432000", "operatingIncome": "1627000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1696000", "depreciationAndAmortization": "1269000" }, "balance": { "totalDebt": "6706000", "totalAssets": "11675000", "longTermDebt": "5550000", "shortTermDebt": "935000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "124603000", "totalCurrentAssets": "4759000", "totalShareholderEquity": "-747000", "totalCurrentLiabilities": "6747000", "cashAndShortTermInvestments": "728000" }, "cashflow": { "freeCashFlow": "231000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2231000", "repurchaseOfStock": null, "capitalExpenditures": "-2000000" } }, "revenue": 11167000, "cost_of_revenue": 2821000, "gross_profit": 8346000, "research_and_development": 1696000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1627000, "depreciation_amortisation": 1269000, "ebitda": 2896000, "interest_expense": 432000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1182000, "net_income_continuing_ops": null, "net_income_to_common": 1182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 728000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4759000, "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": 11675000, "short_term_debt": 935000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6747000, "long_term_debt": 5550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -747000, "shares_outstanding": 124603000, "operating_cash_flow": 2231000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2896000", "netIncome": "1182000", "grossProfit": "8346000", "totalRevenue": "11167000", "costOfRevenue": "2821000", "interestExpense": "432000", "operatingIncome": "1627000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1696000", "depreciationAndAmortization": "1269000" }, "balance": { "totalDebt": "6706000", "totalAssets": "11675000", "longTermDebt": "5550000", "shortTermDebt": "935000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "124603000", "totalCurrentAssets": "4759000", "totalShareholderEquity": "-747000", "totalCurrentLiabilities": "6747000", "cashAndShortTermInvestments": "728000" }, "cashflow": { "freeCashFlow": "231000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2231000", "repurchaseOfStock": null, "capitalExpenditures": "-2000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+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": 396618, "ticker_id": 30376, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+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": null, "issuanceOfStock": null, "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": 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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "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": "2026-06-07T13:11:02.109912+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": 1616000, "total_current_assets": 6101000, "total_assets": 12916000, "short_term_debt": 3550000, "long_term_debt": 0, "total_debt": 3648000, "total_liabilities": null, "total_equity": 2309000, "shares_outstanding": 124476638, "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": 396611, "ticker_id": 30376, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3648000", "totalAssets": "12916000", "longTermDebt": "0", "shortTermDebt": "3550000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "6101000", "totalShareholderEquity": "2309000", "totalCurrentLiabilities": "10465000", "cashAndShortTermInvestments": "1616000" } }, "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": 1616000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6101000, "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": 12916000, "short_term_debt": 3550000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10465000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2309000, "shares_outstanding": 124476638, "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": "3648000", "totalAssets": "12916000", "longTermDebt": "0", "shortTermDebt": "3550000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "6101000", "totalShareholderEquity": "2309000", "totalCurrentLiabilities": "10465000", "cashAndShortTermInvestments": "1616000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+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": 608000, "total_current_assets": 3993000, "total_assets": 10185000, "short_term_debt": 1000000, "long_term_debt": 3050000, "total_debt": 4205000, "total_liabilities": null, "total_equity": -130000, "shares_outstanding": 124476638, "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": 396613, "ticker_id": 30376, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4205000", "totalAssets": "10185000", "longTermDebt": "3050000", "shortTermDebt": "1000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "3993000", "totalShareholderEquity": "-130000", "totalCurrentLiabilities": "6973000", "cashAndShortTermInvestments": "608000" } }, "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": 608000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3993000, "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": 10185000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6973000, "long_term_debt": 3050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -130000, "shares_outstanding": 124476638, "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": "4205000", "totalAssets": "10185000", "longTermDebt": "3050000", "shortTermDebt": "1000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "3993000", "totalShareholderEquity": "-130000", "totalCurrentLiabilities": "6973000", "cashAndShortTermInvestments": "608000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+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": 840000, "total_current_assets": 5361000, "total_assets": 11548000, "short_term_debt": 1000000, "long_term_debt": 3550000, "total_debt": 4744000, "total_liabilities": null, "total_equity": -494000, "shares_outstanding": 124476638, "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": 396614, "ticker_id": 30376, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:02.109912+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4744000", "totalAssets": "11548000", "longTermDebt": "3550000", "shortTermDebt": "1000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "5361000", "totalShareholderEquity": "-494000", "totalCurrentLiabilities": "8167000", "cashAndShortTermInvestments": "840000" } }, "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": 840000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5361000, "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": 11548000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8167000, "long_term_debt": 3550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -494000, "shares_outstanding": 124476638, "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": "4744000", "totalAssets": "11548000", "longTermDebt": "3550000", "shortTermDebt": "1000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "124476638", "totalCurrentAssets": "5361000", "totalShareholderEquity": "-494000", "totalCurrentLiabilities": "8167000", "cashAndShortTermInvestments": "840000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }