{ "ticker": { "uuid": "56131eb5-41eb-420e-823e-7374daf67c00", "symbol": "AMG", "name": "Atlas Metals Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/56131eb5-41eb-420e-823e-7374daf67c00/", "api_url": "https://sharemaestro.com/factors/api/tickers/56131eb5-41eb-420e-823e-7374daf67c00/" }, "ticker_metadata": { "id": 26585, "uuid": "56131eb5-41eb-420e-823e-7374daf67c00", "symbol": "AMG", "name": "Atlas Metals Group plc", "asset_type": "equity", "market_cap": 3722235, "stock_exchange_id": 19, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Atlas Metals Group plc operates as a natural resources and energy investing company in the United Kingdom, the United States of America, Tanzania, and Italy. It explores for gold, copper, and uranium deposits. The company holds interests in the Gold Ridge project that covers an area of approximately 932 hectares located in Arizona, the United States; the Lake Victoria Gold project located in Tanzania; and the Uranium project located in Kyrgyzstan. It also has investments in oil and gas properties; and energy production from waste. The company was formerly known as MetalNRG plc and changed its name to Atlas Metals Group plc in December 2024. Atlas Metals Group plc was incorporated in 2006 and is headquartered 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": "56131eb5-41eb-420e-823e-7374daf67c00", "symbol": "AMG", "name": "Atlas Metals Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/56131eb5-41eb-420e-823e-7374daf67c00/", "api_url": "https://sharemaestro.com/factors/api/tickers/56131eb5-41eb-420e-823e-7374daf67c00/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "coverage": 0.515, "confidence": 0.46, "delta": null }, "headline_factors": { "price": 9, "market_cap": 216968481, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0045, "roe": 0.3746, "piotroski_f_score": 3, "momentum_12_1": 0, "volatility_252d": 2.2975 }, "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": false, "completeness_score": 0.3571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.109142+00:00", "batch_id": "" }, "size": { "price_close": 9, "market_cap": 216968481, "market_cap_usd": 216968481, "enterprise_value": 219234423, "shares_outstanding": 24107609, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -117.0714, "ev_ebitda": null, "ev_ebit": -155.1714, "ev_sales": null, "ev_fcf": -118.294, "earnings_yield": null, "fcf_yield": -0.0085, "price_to_sales": null, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0045, "shareholder_yield": -0.0045, "debt_paydown_yield": 0, "total_yield": -0.0045 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 0.3746, "roa": -3.15, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.918, "accruals_ratio": -0.2583, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.2791, "debt_to_assets": 3.6445, "interest_coverage": -5.7137, "current_ratio": 0.0987, "quick_ratio": 0.0987, "net_debt": 2265942, "local_beta": -0.7297, "volatility_252d": 2.2975, "volatility_60d": 2.8545, "max_drawdown_12m": -0.8812, "risk_adjusted_momentum": 0 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0588, "price_return_3m": 0.2, "price_return_6m": -0.5263, "price_return_9m": -0.1, "price_return_12m": 0.0588, "price_return_12m_ex1m": 0, "momentum_6m": -0.5263, "momentum_12m": 0.0588, "momentum_12_1": 0, "distance_from_52w_high": -0.8393, "distance_from_52w_low": 0.3534, "relative_strength": -0.1143 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -1412853, "ebitda_ttm": -1771568, "net_income_ttm": -2018843, "eps_diluted_ttm": -0.0837, "operating_cash_flow_ttm": -1853301, "capital_expenditure_ttm": null, "fcf_ttm": -1853301, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 978170, "interest_expense_ttm": 247275, "cash_and_equivalents": 69822, "total_current_assets": 595493, "total_current_liabilities": 6030862, "net_ppe": null, "total_assets": 640905, "total_debt": 2335764, "total_equity": -5389957, "net_working_capital": -3169427, "book_value_per_share": -0.2236, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 37, "yield_composite": 36, "svqf_composite": 27, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.635, "os_score": 0.79, "value_percentile": 0.64, "quality_percentile": 0.63, "momentum_percentile": 0.64, "factor_coverage": 0.515, "signal_confidence": 0.46, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 37, "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": 8377, "ticker_id": 26585, "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": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.109142+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9, "market_cap": 216968481, "market_cap_usd": 216968481, "enterprise_value": 219234423, "shares_outstanding": 24107609, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -117.07136671, "ev_ebitda": null, "ev_ebit": -155.17143185, "ev_sales": null, "ev_fcf": -118.29401862, "earnings_yield": null, "fcf_yield": -0.00845351, "dividend_yield": 0, "buyback_yield": -0.00450835, "shareholder_yield": -0.00450835, "debt_paydown_yield": 0, "total_yield": -0.00450835, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 0.37455642, "roa": -3.14998791, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.91800155, "accruals_ratio": -0.25829413, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.27906013, "debt_to_assets": 3.64447773, "interest_coverage": -5.71369123, "current_ratio": 0.09874094, "quick_ratio": 0.09874094, "net_debt": 2265942, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05882353, "price_return_3m": 0.2, "price_return_6m": -0.52631579, "price_return_9m": -0.1, "price_return_12m": 0.05882353, "price_return_12m_ex1m": 0, "distance_from_52w_high": -0.83928571, "distance_from_52w_low": 0.35338346, "relative_strength": -0.11431705, "local_beta": -0.7297, "volatility_252d": 2.297461, "volatility_60d": 2.854516, "max_drawdown_12m": -0.88125, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -1412853, "ebitda_ttm": -1771568, "net_income_ttm": -2018843, "eps_diluted_ttm": -0.08374298, "operating_cash_flow_ttm": -1853301, "capital_expenditure_ttm": null, "fcf_ttm": -1853301, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 978170, "interest_expense_ttm": 247275, "cash_and_equivalents": 69822, "total_current_assets": 595493, "total_current_liabilities": 6030862, "net_ppe": null, "total_assets": 640905, "total_debt": 2335764, "total_equity": -5389957, "net_working_capital": -3169427, "book_value_per_share": -0.22357908, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 37, "yield_composite": 36, "svqf_composite": 27, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.515, "signal_confidence": 0.46, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 37, "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": 9, "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "confidence": 0.46, "coverage": 0.515, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0045, "roe": 0.3746, "momentum_12_1": 0, "complete_fields": { "id": 8377, "ticker_id": 26585, "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": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.109142+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9, "market_cap": 216968481, "market_cap_usd": 216968481, "enterprise_value": 219234423, "shares_outstanding": 24107609, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -117.07136671, "ev_ebitda": null, "ev_ebit": -155.17143185, "ev_sales": null, "ev_fcf": -118.29401862, "earnings_yield": null, "fcf_yield": -0.00845351, "dividend_yield": 0, "buyback_yield": -0.00450835, "shareholder_yield": -0.00450835, "debt_paydown_yield": 0, "total_yield": -0.00450835, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 0.37455642, "roa": -3.14998791, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.91800155, "accruals_ratio": -0.25829413, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.27906013, "debt_to_assets": 3.64447773, "interest_coverage": -5.71369123, "current_ratio": 0.09874094, "quick_ratio": 0.09874094, "net_debt": 2265942, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05882353, "price_return_3m": 0.2, "price_return_6m": -0.52631579, "price_return_9m": -0.1, "price_return_12m": 0.05882353, "price_return_12m_ex1m": 0, "distance_from_52w_high": -0.83928571, "distance_from_52w_low": 0.35338346, "relative_strength": -0.11431705, "local_beta": -0.7297, "volatility_252d": 2.297461, "volatility_60d": 2.854516, "max_drawdown_12m": -0.88125, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -1412853, "ebitda_ttm": -1771568, "net_income_ttm": -2018843, "eps_diluted_ttm": -0.08374298, "operating_cash_flow_ttm": -1853301, "capital_expenditure_ttm": null, "fcf_ttm": -1853301, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 978170, "interest_expense_ttm": 247275, "cash_and_equivalents": 69822, "total_current_assets": 595493, "total_current_liabilities": 6030862, "net_ppe": null, "total_assets": 640905, "total_debt": 2335764, "total_equity": -5389957, "net_working_capital": -3169427, "book_value_per_share": -0.22357908, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 37, "yield_composite": 36, "svqf_composite": 27, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.515, "signal_confidence": 0.46, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 37, "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": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1412853, "ebitda": -1771568, "pretax_income": null, "tax_provision": null, "net_income": -2018843, "net_income_to_common": -2018843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69822, "total_current_assets": 595493, "total_assets": 640905, "short_term_debt": 2335764, "long_term_debt": null, "total_debt": 2335764, "total_liabilities": null, "total_equity": -5389957, "shares_outstanding": 24107609, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1853301, "capital_expenditure": null, "free_cash_flow": -1853301, "dividends_paid": null, "share_repurchases": null, "shares_issued": 978170, "net_debt_issued": 345826 }, "complete_fields": { "id": 391197, "ticker_id": 26585, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1771568", "netIncome": "-2018843", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "247275", "operatingIncome": "-1412853", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "2335764", "totalAssets": "640905", "longTermDebt": null, "shortTermDebt": "2335764", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "24107609", "totalCurrentAssets": "595493", "totalShareholderEquity": "-5389957", "totalCurrentLiabilities": "6030862", "cashAndShortTermInvestments": "69822" }, "cashflow": { "freeCashFlow": "-1853301", "dividendsPaid": null, "issuanceOfDebt": "589660", "issuanceOfStock": "978170", "repaymentOfDebt": "-243834", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1853301", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1412853, "depreciation_amortisation": null, "ebitda": -1771568, "interest_expense": 247275, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2018843, "net_income_continuing_ops": null, "net_income_to_common": -2018843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69822, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 595493, "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": 640905, "short_term_debt": 2335764, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6030862, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2335764, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5389957, "shares_outstanding": 24107609, "operating_cash_flow": -1853301, "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": 978170, "net_debt_issued": 345826, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1853301, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1771568", "netIncome": "-2018843", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "247275", "operatingIncome": "-1412853", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "2335764", "totalAssets": "640905", "longTermDebt": null, "shortTermDebt": "2335764", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "24107609", "totalCurrentAssets": "595493", "totalShareholderEquity": "-5389957", "totalCurrentLiabilities": "6030862", "cashAndShortTermInvestments": "69822" }, "cashflow": { "freeCashFlow": "-1853301", "dividendsPaid": null, "issuanceOfDebt": "589660", "issuanceOfStock": "978170", "repaymentOfDebt": "-243834", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1853301", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2825694, "ebitda": -3114659, "pretax_income": null, "tax_provision": null, "net_income": -3382489, "net_income_to_common": -3382489, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24049, "total_current_assets": 172886, "total_assets": 1006073, "short_term_debt": 1767976, "long_term_debt": 246171, "total_debt": 1767976, "total_liabilities": null, "total_equity": -4325190, "shares_outstanding": 14780451, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1510337, "capital_expenditure": null, "free_cash_flow": -1510337, "dividends_paid": null, "share_repurchases": null, "shares_issued": 246341, "net_debt_issued": 1107673 }, "complete_fields": { "id": 391200, "ticker_id": 26585, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3114659", "netIncome": "-3382489", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "267830", "operatingIncome": "-2825694", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "1767976", "totalAssets": "1006073", "longTermDebt": "246171", "shortTermDebt": "1767976", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14780451", "totalCurrentAssets": "172886", "totalShareholderEquity": "-4325190", "totalCurrentLiabilities": "5331263", "cashAndShortTermInvestments": "24049" }, "cashflow": { "freeCashFlow": "-1510337", "dividendsPaid": null, "issuanceOfDebt": "1199280", "issuanceOfStock": "246341", "repaymentOfDebt": "-91607", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-1510337", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2825694, "depreciation_amortisation": null, "ebitda": -3114659, "interest_expense": 267830, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3382489, "net_income_continuing_ops": null, "net_income_to_common": -3382489, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24049, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 172886, "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": 1006073, "short_term_debt": 1767976, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5331263, "long_term_debt": 246171, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1767976, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4325190, "shares_outstanding": 14780451, "operating_cash_flow": -1510337, "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": 246341, "net_debt_issued": 1107673, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1510337, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3114659", "netIncome": "-3382489", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "267830", "operatingIncome": "-2825694", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "1767976", "totalAssets": "1006073", "longTermDebt": "246171", "shortTermDebt": "1767976", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14780451", "totalCurrentAssets": "172886", "totalShareholderEquity": "-4325190", "totalCurrentLiabilities": "5331263", "cashAndShortTermInvestments": "24049" }, "cashflow": { "freeCashFlow": "-1510337", "dividendsPaid": null, "issuanceOfDebt": "1199280", "issuanceOfStock": "246341", "repaymentOfDebt": "-91607", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-1510337", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1587903, "ebitda": -1361896, "pretax_income": null, "tax_provision": null, "net_income": -1453509, "net_income_to_common": -1453509, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5372, "total_current_assets": 77729, "total_assets": 1691193, "short_term_debt": 805291, "long_term_debt": 22191, "total_debt": 805291, "total_liabilities": null, "total_equity": -1303678, "shares_outstanding": 12317042, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323164, "capital_expenditure": null, "free_cash_flow": -323164, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 306355 }, "complete_fields": { "id": 391201, "ticker_id": 26585, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1361896", "netIncome": "-1453509", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "91613", "operatingIncome": "-1587903", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "805291", "totalAssets": "1691193", "longTermDebt": "22191", "shortTermDebt": "805291", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "12317042", "totalCurrentAssets": "77729", "totalShareholderEquity": "-1303678", "totalCurrentLiabilities": "2994870", "cashAndShortTermInvestments": "5372" }, "cashflow": { "freeCashFlow": "-323164", "dividendsPaid": null, "issuanceOfDebt": "408809", "issuanceOfStock": null, "repaymentOfDebt": "-102454", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-323164", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1587903, "depreciation_amortisation": null, "ebitda": -1361896, "interest_expense": 91613, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1453509, "net_income_continuing_ops": null, "net_income_to_common": -1453509, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5372, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 77729, "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": 1691193, "short_term_debt": 805291, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2994870, "long_term_debt": 22191, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 805291, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1303678, "shares_outstanding": 12317042, "operating_cash_flow": -323164, "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": 306355, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -323164, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1361896", "netIncome": "-1453509", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "91613", "operatingIncome": "-1587903", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "805291", "totalAssets": "1691193", "longTermDebt": "22191", "shortTermDebt": "805291", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "12317042", "totalCurrentAssets": "77729", "totalShareholderEquity": "-1303678", "totalCurrentLiabilities": "2994870", "cashAndShortTermInvestments": "5372" }, "cashflow": { "freeCashFlow": "-323164", "dividendsPaid": null, "issuanceOfDebt": "408809", "issuanceOfStock": null, "repaymentOfDebt": "-102454", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-323164", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1674608, "ebitda": -2080086, "pretax_income": null, "tax_provision": null, "net_income": -2218437, "net_income_to_common": -2218437, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24724, "total_current_assets": 606277, "total_assets": 2042197, "short_term_debt": 424546, "long_term_debt": 25681, "total_debt": 450227, "total_liabilities": null, "total_equity": 188252, "shares_outstanding": 12317042, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 57867, "capital_expenditure": null, "free_cash_flow": 57867, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52032 }, "complete_fields": { "id": 391202, "ticker_id": 26585, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2080086", "netIncome": "-2218437", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "138351", "operatingIncome": "-1674608", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "450227", "totalAssets": "2042197", "longTermDebt": "25681", "shortTermDebt": "424546", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "12317042", "totalCurrentAssets": "606277", "totalShareholderEquity": "188252", "totalCurrentLiabilities": "1828265", "cashAndShortTermInvestments": "24724" }, "cashflow": { "freeCashFlow": "57867", "dividendsPaid": null, "issuanceOfDebt": "536300", "issuanceOfStock": "0", "repaymentOfDebt": "-588332", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "57867", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1674608, "depreciation_amortisation": null, "ebitda": -2080086, "interest_expense": 138351, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2218437, "net_income_continuing_ops": null, "net_income_to_common": -2218437, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24724, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 606277, "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": 2042197, "short_term_debt": 424546, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1828265, "long_term_debt": 25681, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 450227, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 188252, "shares_outstanding": 12317042, "operating_cash_flow": 57867, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -52032, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 57867, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2080086", "netIncome": "-2218437", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "138351", "operatingIncome": "-1674608", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "450227", "totalAssets": "2042197", "longTermDebt": "25681", "shortTermDebt": "424546", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "12317042", "totalCurrentAssets": "606277", "totalShareholderEquity": "188252", "totalCurrentLiabilities": "1828265", "cashAndShortTermInvestments": "24724" }, "cashflow": { "freeCashFlow": "57867", "dividendsPaid": null, "issuanceOfDebt": "536300", "issuanceOfStock": "0", "repaymentOfDebt": "-588332", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "57867", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 0, "gross_profit": 0, "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": 23263, "total_debt": 23263, "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": 4017900, "net_debt_issued": null }, "complete_fields": { "id": 391203, "ticker_id": 26585, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "0", "totalRevenue": null, "costOfRevenue": "0", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "23263", "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": "4017900", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": 0, "gross_profit": 0, "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": 23263, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23263, "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": 4017900, "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": "0", "totalRevenue": null, "costOfRevenue": "0", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "23263", "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": "4017900", "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": "2026-06-07T12:31:52.472314+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": 69822, "total_current_assets": 595493, "total_assets": 640905, "short_term_debt": 2335764, "long_term_debt": null, "total_debt": 2335764, "total_liabilities": null, "total_equity": -5389957, "shares_outstanding": 24107609, "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": 391196, "ticker_id": 26585, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2335764", "totalAssets": "640905", "longTermDebt": null, "shortTermDebt": "2335764", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "24107609", "totalCurrentAssets": "595493", "totalShareholderEquity": "-5389957", "totalCurrentLiabilities": "6030862", "cashAndShortTermInvestments": "69822" } }, "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": 69822, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 595493, "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": 640905, "short_term_debt": 2335764, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6030862, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2335764, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5389957, "shares_outstanding": 24107609, "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": "2335764", "totalAssets": "640905", "longTermDebt": null, "shortTermDebt": "2335764", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "24107609", "totalCurrentAssets": "595493", "totalShareholderEquity": "-5389957", "totalCurrentLiabilities": "6030862", "cashAndShortTermInvestments": "69822" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+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": 11873, "total_current_assets": 626862, "total_assets": 884972, "short_term_debt": 1922993, "long_term_debt": null, "total_debt": 1922993, "total_liabilities": null, "total_equity": -5025075, "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": 391198, "ticker_id": 26585, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1922993", "totalAssets": "884972", "longTermDebt": null, "shortTermDebt": "1922993", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "626862", "totalShareholderEquity": "-5025075", "totalCurrentLiabilities": "5663909", "cashAndShortTermInvestments": "11873" } }, "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": 11873, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 626862, "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": 884972, "short_term_debt": 1922993, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5663909, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1922993, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5025075, "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": { "balance": { "totalDebt": "1922993", "totalAssets": "884972", "longTermDebt": null, "shortTermDebt": "1922993", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "626862", "totalShareholderEquity": "-5025075", "totalCurrentLiabilities": "5663909", "cashAndShortTermInvestments": "11873" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+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": 24049, "total_current_assets": 172886, "total_assets": 1006073, "short_term_debt": 1767976, "long_term_debt": 246171, "total_debt": 1767976, "total_liabilities": null, "total_equity": -4325190, "shares_outstanding": 14780451, "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": 391199, "ticker_id": 26585, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:52.472314+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1767976", "totalAssets": "1006073", "longTermDebt": "246171", "shortTermDebt": "1767976", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14780451", "totalCurrentAssets": "172886", "totalShareholderEquity": "-4325190", "totalCurrentLiabilities": "5331263", "cashAndShortTermInvestments": "24049" } }, "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": 24049, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 172886, "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": 1006073, "short_term_debt": 1767976, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5331263, "long_term_debt": 246171, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1767976, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4325190, "shares_outstanding": 14780451, "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": "1767976", "totalAssets": "1006073", "longTermDebt": "246171", "shortTermDebt": "1767976", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14780451", "totalCurrentAssets": "172886", "totalShareholderEquity": "-4325190", "totalCurrentLiabilities": "5331263", "cashAndShortTermInvestments": "24049" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }