{ "ticker": { "uuid": "5d72f10e-5b62-43ae-9098-e4adb71ed343", "symbol": "BILN", "name": "Billington Holdings Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/5d72f10e-5b62-43ae-9098-e4adb71ed343/", "api_url": "https://sharemaestro.com/factors/api/tickers/5d72f10e-5b62-43ae-9098-e4adb71ed343/" }, "ticker_metadata": { "id": 26877, "uuid": "5d72f10e-5b62-43ae-9098-e4adb71ed343", "symbol": "BILN", "name": "Billington Holdings Plc", "asset_type": "equity", "market_cap": 52957416, "stock_exchange_id": 19, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Billington Holdings Plc, through its subsidiaries, provides structural steel and construction safety solutions in the United Kingdom and Europe. It operates through Structural Steelwork and Safety Solutions. The company designs, fabricates, and installs bespoke steel staircases, balustrade systems, and secondary steelworks; supplies safety solutions and barrier systems to the construction industry; and provides edge protection and fall prevention systems, as well as site hoarding and branding systems. It also provides property rental and management services. The company was formerly known as Amco Corporation Plc and changed its name to Billington Holdings Plc in June 2008. The company was incorporated in 1989 and is based in Barnsley, 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": "5d72f10e-5b62-43ae-9098-e4adb71ed343", "symbol": "BILN", "name": "Billington Holdings Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/5d72f10e-5b62-43ae-9098-e4adb71ed343/", "api_url": "https://sharemaestro.com/factors/api/tickers/5d72f10e-5b62-43ae-9098-e4adb71ed343/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.05, "value": 0.14, "quality": 0.26, "momentum": 0.31, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 405, "market_cap": 5205765105, "pe_ratio": 3922.9579, "earnings_yield": 0.0003, "ebitda_to_ev": 0.0008, "shareholder_yield": 0.0005, "roe": 0.0263, "piotroski_f_score": 5, "momentum_12_1": -0.0123, "volatility_252d": 0.2722 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:48.170720+00:00", "batch_id": "" }, "size": { "price_close": 405, "market_cap": 5205765105, "market_cap_usd": 5205765105, "enterprise_value": 5186435105, "shares_outstanding": 12853741, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3922.9579, "pb_ratio": 103.3156, "ptbv_ratio": 103.3156, "ps_ratio": 54.4001, "pcf_ratio": 1079.3625, "pfcf_ratio": 3055.0265, "ev_ebitda": 1255.7954, "ev_ebit": 2181.0072, "ev_sales": 54.1981, "ev_fcf": 3043.6826, "earnings_yield": 0.0003, "fcf_yield": 0.0003, "price_to_sales": 54.4001, "price_to_book": 103.3156, "price_to_cashflow": 1079.3625, "ebitda_to_ev": 0.0008, "sales_yield": 0.0185 }, "yield": { "dividend_yield": 0.0006, "buyback_yield": -0.0001, "shareholder_yield": 0.0005, "debt_paydown_yield": null, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.4737, "operating_margin": 0.0249, "net_margin": 0.0139, "ebitda_margin": 0.0432, "fcf_margin": 0.0178, "roe": 0.0263, "roa": 0.0183, "roic": 0.0574, "roc_greenblatt": null, "asset_turnover": 1.323, "cash_conversion": 1.2841, "accruals_ratio": -0.0483, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1893, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6267, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -4.6804, "debt_to_assets": 0.0166, "interest_coverage": 20.8596, "current_ratio": 2.4938, "quick_ratio": 2.4938, "net_debt": -19330000, "local_beta": 0.2368, "volatility_252d": 0.2722, "volatility_60d": 0.6178, "max_drawdown_12m": -0.3214, "risk_adjusted_momentum": -0.0452 }, "growth": { "revenue_growth_1y": -0.1536, "revenue_growth_3y_cagr": 0.0338, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.8421, "eps_growth_3y_cagr": -0.3455, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.54, "book_value_growth_1y": -0.0645, "revenue_growth": -0.1536, "earnings_growth": -0.8421 }, "momentum": { "price_return_1m": -0.0119, "price_return_3m": 0.0519, "price_return_6m": 0.2656, "price_return_9m": 0.125, "price_return_12m": -0.0241, "price_return_12m_ex1m": -0.0123, "momentum_6m": 0.2656, "momentum_12m": -0.0241, "momentum_12_1": -0.0123, "distance_from_52w_high": -0.0357, "distance_from_52w_low": 0.4211, "relative_strength": -0.1972 }, "raw_ttm": { "revenue_ttm": 95694000, "gross_profit_ttm": 45326000, "ebit_ttm": 2378000, "ebitda_ttm": 4130000, "net_income_ttm": 1327000, "eps_diluted_ttm": 0.1032, "operating_cash_flow_ttm": 4823000, "capital_expenditure_ttm": -3119000, "fcf_ttm": 1704000, "dividends_paid_ttm": -3213000, "share_repurchases_ttm": null, "shares_issued_ttm": -642000, "interest_expense_ttm": 114000, "cash_and_equivalents": 20531000, "total_current_assets": 43955000, "total_current_liabilities": 17626000, "net_ppe": null, "total_assets": 72330000, "total_debt": 1201000, "total_equity": 50387000, "net_working_capital": 6038000, "book_value_per_share": 3.92, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.92 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 90, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 27, "rank_pcf": 66, "rank_ev_ebitda": 81, "rank_ev_ebit": 88, "rank_earnings_yield": 86, "rank_fcf_yield": 63, "rank_dividend_yield": 15, "rank_shareholder_yield": 34, "rank_total_yield": 45, "rank_roe": 62, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 45, "rank_fcf_margin": 67, "rank_piotroski": 47, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 56 }, "composites": { "value_composite": 86, "quality_composite": 74, "momentum_composite": 69, "growth_composite": 99, "yield_composite": 20, "svqf_composite": 93, "vc1_composite": 79, "vc2_composite": 74, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.1908, "os_score": 0.05, "value_percentile": 0.14, "quality_percentile": 0.26, "momentum_percentile": 0.31, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 75, "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": 8422, "ticker_id": 26877, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:48.170720+00:00", "batch_id": "", "os_score_delta": null, "price_close": 405, "market_cap": 5205765105, "market_cap_usd": 5205765105, "enterprise_value": 5186435105, "shares_outstanding": 12853741, "fx_rate_to_usd": null, "pe_ratio": 3922.95787867, "pb_ratio": 103.31563905, "ptbv_ratio": 103.31563905, "ps_ratio": 54.40012023, "pcf_ratio": 1079.36245179, "pfcf_ratio": 3055.02647007, "ev_ebitda": 1255.79542494, "ev_ebit": 2181.00719302, "ev_sales": 54.19812219, "ev_fcf": 3043.68257336, "earnings_yield": 0.00025491, "fcf_yield": 0.00032855, "dividend_yield": 0.0006172, "buyback_yield": -0.00012332, "shareholder_yield": 0.00049388, "debt_paydown_yield": null, "total_yield": 0.00049388, "gross_margin": 0.47365561, "operating_margin": 0.02485004, "net_margin": 0.01386712, "ebitda_margin": 0.0431584, "fcf_margin": 0.01780676, "roe": 0.02633616, "roa": 0.01834647, "roic": 0.05742667, "roc_greenblatt": null, "asset_turnover": 1.32301949, "cash_conversion": 1.28409947, "accruals_ratio": -0.04833402, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.68038741, "debt_to_assets": 0.01660445, "interest_coverage": 20.85964912, "current_ratio": 2.49375922, "quick_ratio": 2.49375922, "net_debt": -19330000, "revenue_growth_1y": -0.15360734, "revenue_growth_3y_cagr": 0.03378971, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.84208295, "eps_growth_3y_cagr": -0.34554334, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5399568, "book_value_growth_1y": -0.06454514, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.189309, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01193191, "price_return_3m": 0.05194805, "price_return_6m": 0.265625, "price_return_9m": 0.125, "price_return_12m": -0.02409639, "price_return_12m_ex1m": -0.01231138, "distance_from_52w_high": -0.03571429, "distance_from_52w_low": 0.42105263, "relative_strength": -0.19723697, "local_beta": 0.2368, "volatility_252d": 0.272178, "volatility_60d": 0.617787, "max_drawdown_12m": -0.32142857, "revenue_ttm": 95694000, "gross_profit_ttm": 45326000, "ebit_ttm": 2378000, "ebitda_ttm": 4130000, "net_income_ttm": 1327000, "eps_diluted_ttm": 0.10323843, "operating_cash_flow_ttm": 4823000, "capital_expenditure_ttm": -3119000, "fcf_ttm": 1704000, "dividends_paid_ttm": -3213000, "share_repurchases_ttm": null, "shares_issued_ttm": -642000, "interest_expense_ttm": 114000, "cash_and_equivalents": 20531000, "total_current_assets": 43955000, "total_current_liabilities": 17626000, "net_ppe": null, "total_assets": 72330000, "total_debt": 1201000, "total_equity": 50387000, "net_working_capital": 6038000, "book_value_per_share": 3.92002608, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.92002608, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 90, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 27, "rank_pcf": 66, "rank_ev_ebitda": 81, "rank_ev_ebit": 88, "rank_earnings_yield": 86, "rank_fcf_yield": 63, "rank_dividend_yield": 15, "rank_shareholder_yield": 34, "rank_total_yield": 45, "rank_roe": 62, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 45, "rank_fcf_margin": 67, "rank_piotroski": 47, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 56, "value_composite": 86, "quality_composite": 74, "momentum_composite": 69, "growth_composite": 99, "yield_composite": 20, "svqf_composite": 93, "vc1_composite": 79, "vc2_composite": 74, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 75, "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": 405, "os": 0.05, "value": 0.14, "quality": 0.26, "momentum": 0.31, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 3922.9579, "earnings_yield": 0.0003, "shareholder_yield": 0.0005, "roe": 0.0263, "momentum_12_1": -0.0123, "complete_fields": { "id": 8422, "ticker_id": 26877, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:48.170720+00:00", "batch_id": "", "os_score_delta": null, "price_close": 405, "market_cap": 5205765105, "market_cap_usd": 5205765105, "enterprise_value": 5186435105, "shares_outstanding": 12853741, "fx_rate_to_usd": null, "pe_ratio": 3922.95787867, "pb_ratio": 103.31563905, "ptbv_ratio": 103.31563905, "ps_ratio": 54.40012023, "pcf_ratio": 1079.36245179, "pfcf_ratio": 3055.02647007, "ev_ebitda": 1255.79542494, "ev_ebit": 2181.00719302, "ev_sales": 54.19812219, "ev_fcf": 3043.68257336, "earnings_yield": 0.00025491, "fcf_yield": 0.00032855, "dividend_yield": 0.0006172, "buyback_yield": -0.00012332, "shareholder_yield": 0.00049388, "debt_paydown_yield": null, "total_yield": 0.00049388, "gross_margin": 0.47365561, "operating_margin": 0.02485004, "net_margin": 0.01386712, "ebitda_margin": 0.0431584, "fcf_margin": 0.01780676, "roe": 0.02633616, "roa": 0.01834647, "roic": 0.05742667, "roc_greenblatt": null, "asset_turnover": 1.32301949, "cash_conversion": 1.28409947, "accruals_ratio": -0.04833402, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.68038741, "debt_to_assets": 0.01660445, "interest_coverage": 20.85964912, "current_ratio": 2.49375922, "quick_ratio": 2.49375922, "net_debt": -19330000, "revenue_growth_1y": -0.15360734, "revenue_growth_3y_cagr": 0.03378971, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.84208295, "eps_growth_3y_cagr": -0.34554334, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5399568, "book_value_growth_1y": -0.06454514, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.189309, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01193191, "price_return_3m": 0.05194805, "price_return_6m": 0.265625, "price_return_9m": 0.125, "price_return_12m": -0.02409639, "price_return_12m_ex1m": -0.01231138, "distance_from_52w_high": -0.03571429, "distance_from_52w_low": 0.42105263, "relative_strength": -0.19723697, "local_beta": 0.2368, "volatility_252d": 0.272178, "volatility_60d": 0.617787, "max_drawdown_12m": -0.32142857, "revenue_ttm": 95694000, "gross_profit_ttm": 45326000, "ebit_ttm": 2378000, "ebitda_ttm": 4130000, "net_income_ttm": 1327000, "eps_diluted_ttm": 0.10323843, "operating_cash_flow_ttm": 4823000, "capital_expenditure_ttm": -3119000, "fcf_ttm": 1704000, "dividends_paid_ttm": -3213000, "share_repurchases_ttm": null, "shares_issued_ttm": -642000, "interest_expense_ttm": 114000, "cash_and_equivalents": 20531000, "total_current_assets": 43955000, "total_current_liabilities": 17626000, "net_ppe": null, "total_assets": 72330000, "total_debt": 1201000, "total_equity": 50387000, "net_working_capital": 6038000, "book_value_per_share": 3.92002608, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.92002608, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 90, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 27, "rank_pcf": 66, "rank_ev_ebitda": 81, "rank_ev_ebit": 88, "rank_earnings_yield": 86, "rank_fcf_yield": 63, "rank_dividend_yield": 15, "rank_shareholder_yield": 34, "rank_total_yield": 45, "rank_roe": 62, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 45, "rank_fcf_margin": 67, "rank_piotroski": 47, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 56, "value_composite": 86, "quality_composite": 74, "momentum_composite": 69, "growth_composite": 99, "yield_composite": 20, "svqf_composite": 93, "vc1_composite": 79, "vc2_composite": 74, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 75, "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": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "income_statement": { "revenue": 95694000, "cost_of_revenue": 50368000, "gross_profit": 45326000, "ebit": 2378000, "ebitda": 4130000, "pretax_income": null, "tax_provision": null, "net_income": 1327000, "net_income_to_common": 1327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20531000, "total_current_assets": 43955000, "total_assets": 72330000, "short_term_debt": null, "long_term_debt": null, "total_debt": 1201000, "total_liabilities": null, "total_equity": 50387000, "shares_outstanding": 12853741, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4823000, "capital_expenditure": -3119000, "free_cash_flow": 1704000, "dividends_paid": -3213000, "share_repurchases": null, "shares_issued": -642000, "net_debt_issued": null }, "complete_fields": { "id": 391770, "ticker_id": 26877, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4130000", "netIncome": "1327000", "grossProfit": "45326000", "totalRevenue": "95694000", "costOfRevenue": "50368000", "interestExpense": "114000", "operatingIncome": "2378000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2679000" }, "balance": { "totalDebt": "1201000", "totalAssets": "72330000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "12853741", "totalCurrentAssets": "43955000", "totalShareholderEquity": "50387000", "totalCurrentLiabilities": "17626000", "cashAndShortTermInvestments": "20531000" }, "cashflow": { "freeCashFlow": "1704000", "dividendsPaid": "-3213000", "issuanceOfDebt": null, "issuanceOfStock": "-642000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4823000", "repurchaseOfStock": null, "capitalExpenditures": "-3119000" } }, "revenue": 95694000, "cost_of_revenue": 50368000, "gross_profit": 45326000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2378000, "depreciation_amortisation": 2679000, "ebitda": 4130000, "interest_expense": 114000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1327000, "net_income_continuing_ops": null, "net_income_to_common": 1327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20531000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43955000, "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": 72330000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17626000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 50387000, "shares_outstanding": 12853741, "operating_cash_flow": 4823000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3119000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3213000, "share_repurchases": null, "shares_issued": -642000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4130000", "netIncome": "1327000", "grossProfit": "45326000", "totalRevenue": "95694000", "costOfRevenue": "50368000", "interestExpense": "114000", "operatingIncome": "2378000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2679000" }, "balance": { "totalDebt": "1201000", "totalAssets": "72330000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "12853741", "totalCurrentAssets": "43955000", "totalShareholderEquity": "50387000", "totalCurrentLiabilities": "17626000", "cashAndShortTermInvestments": "20531000" }, "cashflow": { "freeCashFlow": "1704000", "dividendsPaid": "-3213000", "issuanceOfDebt": null, "issuanceOfStock": "-642000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4823000", "repurchaseOfStock": null, "capitalExpenditures": "-3119000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "income_statement": { "revenue": 113061000, "cost_of_revenue": 60468000, "gross_profit": 52593000, "ebit": 10021000, "ebitda": 13229000, "pretax_income": null, "tax_provision": null, "net_income": 8272000, "net_income_to_common": 8272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21699000, "total_current_assets": 47673000, "total_assets": 78115000, "short_term_debt": null, "long_term_debt": null, "total_debt": 1641000, "total_liabilities": null, "total_equity": 53023000, "shares_outstanding": 12653136, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8710000, "capital_expenditure": -5006000, "free_cash_flow": 3704000, "dividends_paid": -4189000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 391773, "ticker_id": 26877, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13229000", "netIncome": "8272000", "grossProfit": "52593000", "totalRevenue": "113061000", "costOfRevenue": "60468000", "interestExpense": "75000", "operatingIncome": "10021000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2340000" }, "balance": { "totalDebt": "1641000", "totalAssets": "78115000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "12653136", "totalCurrentAssets": "47673000", "totalShareholderEquity": "53023000", "totalCurrentLiabilities": "20033000", "cashAndShortTermInvestments": "21699000" }, "cashflow": { "freeCashFlow": "3704000", "dividendsPaid": "-4189000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8710000", "repurchaseOfStock": null, "capitalExpenditures": "-5006000" } }, "revenue": 113061000, "cost_of_revenue": 60468000, "gross_profit": 52593000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10021000, "depreciation_amortisation": 2340000, "ebitda": 13229000, "interest_expense": 75000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8272000, "net_income_continuing_ops": null, "net_income_to_common": 8272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21699000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47673000, "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": 78115000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20033000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53023000, "shares_outstanding": 12653136, "operating_cash_flow": 8710000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4189000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13229000", "netIncome": "8272000", "grossProfit": "52593000", "totalRevenue": "113061000", "costOfRevenue": "60468000", "interestExpense": "75000", "operatingIncome": "10021000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2340000" }, "balance": { "totalDebt": "1641000", "totalAssets": "78115000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "12653136", "totalCurrentAssets": "47673000", "totalShareholderEquity": "53023000", "totalCurrentLiabilities": "20033000", "cashAndShortTermInvestments": "21699000" }, "cashflow": { "freeCashFlow": "3704000", "dividendsPaid": "-4189000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8710000", "repurchaseOfStock": null, "capitalExpenditures": "-5006000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "income_statement": { "revenue": 132495000, "cost_of_revenue": 78182000, "gross_profit": 54313000, "ebit": 13246000, "ebitda": 15685000, "pretax_income": null, "tax_provision": null, "net_income": 10325000, "net_income_to_common": 10325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22084000, "total_current_assets": 53782000, "total_assets": 81596000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 1798000, "total_liabilities": null, "total_equity": 47838000, "shares_outstanding": 12343997, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15948000, "capital_expenditure": -2899000, "free_cash_flow": 13049000, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": 10000, "net_debt_issued": -750000 }, "complete_fields": { "id": 391774, "ticker_id": 26877, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15685000", "netIncome": "10325000", "grossProfit": "54313000", "totalRevenue": "132495000", "costOfRevenue": "78182000", "interestExpense": "82000", "operatingIncome": "13246000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2215000" }, "balance": { "totalDebt": "1798000", "totalAssets": "81596000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "12343997", "totalCurrentAssets": "53782000", "totalShareholderEquity": "47838000", "totalCurrentLiabilities": "29116000", "cashAndShortTermInvestments": "22084000" }, "cashflow": { "freeCashFlow": "13049000", "dividendsPaid": "-1900000", "issuanceOfDebt": null, "issuanceOfStock": "10000", "repaymentOfDebt": "-750000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "15948000", "repurchaseOfStock": null, "capitalExpenditures": "-2899000" } }, "revenue": 132495000, "cost_of_revenue": 78182000, "gross_profit": 54313000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13246000, "depreciation_amortisation": 2215000, "ebitda": 15685000, "interest_expense": 82000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10325000, "net_income_continuing_ops": null, "net_income_to_common": 10325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22084000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53782000, "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": 81596000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29116000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47838000, "shares_outstanding": 12343997, "operating_cash_flow": 15948000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": 10000, "net_debt_issued": -750000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13049000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15685000", "netIncome": "10325000", "grossProfit": "54313000", "totalRevenue": "132495000", "costOfRevenue": "78182000", "interestExpense": "82000", "operatingIncome": "13246000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2215000" }, "balance": { "totalDebt": "1798000", "totalAssets": "81596000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "12343997", "totalCurrentAssets": "53782000", "totalShareholderEquity": "47838000", "totalCurrentLiabilities": "29116000", "cashAndShortTermInvestments": "22084000" }, "cashflow": { "freeCashFlow": "13049000", "dividendsPaid": "-1900000", "issuanceOfDebt": null, "issuanceOfStock": "10000", "repaymentOfDebt": "-750000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "15948000", "repurchaseOfStock": null, "capitalExpenditures": "-2899000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "income_statement": { "revenue": 86614000, "cost_of_revenue": 51277000, "gross_profit": 35337000, "ebit": 5911000, "ebitda": 7968000, "pretax_income": null, "tax_provision": null, "net_income": 4734000, "net_income_to_common": 4734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11634000, "total_current_assets": 38774000, "total_assets": 60676000, "short_term_debt": 250000, "long_term_debt": 500000, "total_debt": 2691000, "total_liabilities": null, "total_equity": 34347000, "shares_outstanding": 12121382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6606000, "capital_expenditure": -4516000, "free_cash_flow": 2090000, "dividends_paid": -363000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -250000 }, "complete_fields": { "id": 391775, "ticker_id": 26877, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7968000", "netIncome": "4734000", "grossProfit": "35337000", "totalRevenue": "86614000", "costOfRevenue": "51277000", "interestExpense": "95000", "operatingIncome": "5911000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2044000" }, "balance": { "totalDebt": "2691000", "totalAssets": "60676000", "longTermDebt": "500000", "shortTermDebt": "250000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "12121382", "totalCurrentAssets": "38774000", "totalShareholderEquity": "34347000", "totalCurrentLiabilities": "22506000", "cashAndShortTermInvestments": "11634000" }, "cashflow": { "freeCashFlow": "2090000", "dividendsPaid": "-363000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-250000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6606000", "repurchaseOfStock": null, "capitalExpenditures": "-4516000" } }, "revenue": 86614000, "cost_of_revenue": 51277000, "gross_profit": 35337000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5911000, "depreciation_amortisation": 2044000, "ebitda": 7968000, "interest_expense": 95000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4734000, "net_income_continuing_ops": null, "net_income_to_common": 4734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11634000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38774000, "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": 60676000, "short_term_debt": 250000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22506000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 34347000, "shares_outstanding": 12121382, "operating_cash_flow": 6606000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -363000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2090000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7968000", "netIncome": "4734000", "grossProfit": "35337000", "totalRevenue": "86614000", "costOfRevenue": "51277000", "interestExpense": "95000", "operatingIncome": "5911000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2044000" }, "balance": { "totalDebt": "2691000", "totalAssets": "60676000", "longTermDebt": "500000", "shortTermDebt": "250000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "12121382", "totalCurrentAssets": "38774000", "totalShareholderEquity": "34347000", "totalCurrentLiabilities": "22506000", "cashAndShortTermInvestments": "11634000" }, "cashflow": { "freeCashFlow": "2090000", "dividendsPaid": "-363000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-250000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6606000", "repurchaseOfStock": null, "capitalExpenditures": "-4516000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+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": 250000, "long_term_debt": 750000, "total_debt": 1000000, "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": -250000 }, "complete_fields": { "id": 391776, "ticker_id": 26877, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+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": "750000", "shortTermDebt": "250000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-250000", "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": 250000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1000000, "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": -250000, "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": "750000", "shortTermDebt": "250000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-250000", "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": "2026-06-07T12:35:56.270302+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": 20531000, "total_current_assets": 43955000, "total_assets": 72330000, "short_term_debt": 240000, "long_term_debt": 961000, "total_debt": 1201000, "total_liabilities": null, "total_equity": 50387000, "shares_outstanding": 12853741, "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": 391769, "ticker_id": 26877, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1201000", "totalAssets": "72330000", "longTermDebt": "961000", "shortTermDebt": "240000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "12853741", "totalCurrentAssets": "43955000", "totalShareholderEquity": "50387000", "totalCurrentLiabilities": "17626000", "cashAndShortTermInvestments": "20531000" } }, "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": 20531000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43955000, "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": 72330000, "short_term_debt": 240000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17626000, "long_term_debt": 961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 50387000, "shares_outstanding": 12853741, "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": "1201000", "totalAssets": "72330000", "longTermDebt": "961000", "shortTermDebt": "240000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "12853741", "totalCurrentAssets": "43955000", "totalShareholderEquity": "50387000", "totalCurrentLiabilities": "17626000", "cashAndShortTermInvestments": "20531000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+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": 12853741, "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": 391771, "ticker_id": 26877, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "12853741", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 12853741, "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": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "12853741", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+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": 21699000, "total_current_assets": 47673000, "total_assets": 78115000, "short_term_debt": 164000, "long_term_debt": 1477000, "total_debt": 1641000, "total_liabilities": null, "total_equity": 53023000, "shares_outstanding": 12653136, "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": 391772, "ticker_id": 26877, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:35:56.270302+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1641000", "totalAssets": "78115000", "longTermDebt": "1477000", "shortTermDebt": "164000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "12653136", "totalCurrentAssets": "47673000", "totalShareholderEquity": "53023000", "totalCurrentLiabilities": "20033000", "cashAndShortTermInvestments": "21699000" } }, "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": 21699000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47673000, "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": 78115000, "short_term_debt": 164000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20033000, "long_term_debt": 1477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53023000, "shares_outstanding": 12653136, "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": "1641000", "totalAssets": "78115000", "longTermDebt": "1477000", "shortTermDebt": "164000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "12653136", "totalCurrentAssets": "47673000", "totalShareholderEquity": "53023000", "totalCurrentLiabilities": "20033000", "cashAndShortTermInvestments": "21699000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }