{ "ticker": { "uuid": "5e3a1a6e-8b44-4780-abc2-fdbaf1390829", "symbol": "MCON", "name": "Mincon Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Tools & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/5e3a1a6e-8b44-4780-abc2-fdbaf1390829/", "api_url": "https://sharemaestro.com/factors/api/tickers/5e3a1a6e-8b44-4780-abc2-fdbaf1390829/" }, "ticker_metadata": { "id": 29892, "uuid": "5e3a1a6e-8b44-4780-abc2-fdbaf1390829", "symbol": "MCON", "name": "Mincon Group plc", "asset_type": "equity", "market_cap": 129608168, "stock_exchange_id": 19, "industry": "Tools & Accessories", "sector": "Industrials", "description": "Mincon Group plc engages in designing, manufacturing, selling, and servicing of c and associated products in Ireland, the Americas, Europe, Australasia, the Middle East, and Africa. The company offers drill bits and mast attachments for excavators; down the hole (DTH) hammers; DTH drill bits for various rock-drilling applications; XP+ rotary drill bits; and construction and geotechnical solutions, including solitary, integrated, large ID, retrievable, drill through, m-wall solitary, and m-wall integrated ring bit systems, as well as spiral flush products. It also provides reverse circulation drilling products; drill pipes; horizontal directional drilling products; and shock absorbers. The company offers its products for mining, construction, geothermal and water-well drilling, and renewable energy applications. It also sells third party products. The company was formerly known as Manrock plc and changed its name to Mincon Group plc in September 2013. The company was founded in 1977 and is headquartered in Shannon, Ireland. Mincon Group plc operates as a subsidiary of Kingbell Company.", "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": "5e3a1a6e-8b44-4780-abc2-fdbaf1390829", "symbol": "MCON", "name": "Mincon Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Tools & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/5e3a1a6e-8b44-4780-abc2-fdbaf1390829/", "api_url": "https://sharemaestro.com/factors/api/tickers/5e3a1a6e-8b44-4780-abc2-fdbaf1390829/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.37, "value": 0.27, "quality": 0.26, "momentum": 0.91, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 58, "market_cap": 12323399954, "pe_ratio": 2232.5, "earnings_yield": 0.0004, "ebitda_to_ev": 0.0014, "shareholder_yield": 0.0004, "roe": 0.0371, "piotroski_f_score": 8, "momentum_12_1": 0.6442, "volatility_252d": 0.3621 }, "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": "2026-06-07T13:36:41.111982+00:00", "batch_id": "" }, "size": { "price_close": 58, "market_cap": 12323399954, "market_cap_usd": 12323399954, "enterprise_value": 12345282954, "shares_outstanding": 212472413, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2232.5, "pb_ratio": 82.7279, "ptbv_ratio": 82.7279, "ps_ratio": 82.8659, "pcf_ratio": 1398.6381, "pfcf_ratio": 2314.6882, "ev_ebitda": 729.6267, "ev_ebit": 1125.7781, "ev_sales": 83.013, "ev_fcf": 2318.7985, "earnings_yield": 0.0004, "fcf_yield": 0.0004, "price_to_sales": 82.8659, "price_to_book": 82.7279, "price_to_cashflow": 1398.6381, "ebitda_to_ev": 0.0014, "sales_yield": 0.012 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0, "shareholder_yield": 0.0004, "debt_paydown_yield": 0.0003, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.2988, "operating_margin": 0.0737, "net_margin": 0.0371, "ebitda_margin": 0.1138, "fcf_margin": 0.0358, "roe": 0.0371, "roa": 0.0268, "roic": 0.0481, "roc_greenblatt": null, "asset_turnover": 0.7212, "cash_conversion": 0.9645, "accruals_ratio": -0.016, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0728, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2155, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.2933, "debt_to_assets": 0.1626, "interest_coverage": 5.453, "current_ratio": 3.3153, "quick_ratio": 3.3153, "net_debt": 21883000, "local_beta": -0.1744, "volatility_252d": 0.3621, "volatility_60d": 0.7237, "max_drawdown_12m": -0.1667, "risk_adjusted_momentum": 1.7792 }, "growth": { "revenue_growth_1y": 0.0302, "revenue_growth_3y_cagr": -0.0436, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.1257, "eps_growth_3y_cagr": -0.2786, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0695, "book_value_growth_1y": -0.022, "revenue_growth": 0.0302, "earnings_growth": 2.1257 }, "momentum": { "price_return_1m": -0.0332, "price_return_3m": 0.0743, "price_return_6m": 0.2611, "price_return_9m": 0.4152, "price_return_12m": 0.5897, "price_return_12m_ex1m": 0.6442, "momentum_6m": 0.2611, "momentum_12m": 0.5897, "momentum_12_1": 0.6442, "distance_from_52w_high": -0.0492, "distance_from_52w_low": 0.9341, "relative_strength": 0.4166 }, "raw_ttm": { "revenue_ttm": 148715000, "gross_profit_ttm": 44432000, "ebit_ttm": 10966000, "ebitda_ttm": 16920000, "net_income_ttm": 5520000, "eps_diluted_ttm": 0.026, "operating_cash_flow_ttm": 8811000, "capital_expenditure_ttm": -3487000, "fcf_ttm": 5324000, "dividends_paid_ttm": -4462000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2011000, "cash_and_equivalents": 11650000, "total_current_assets": 119412000, "total_current_liabilities": 36019000, "net_ppe": null, "total_assets": 206198000, "total_debt": 33533000, "total_equity": 148963000, "net_working_capital": 84503000, "book_value_per_share": 0.7011, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.7011 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 74, "rank_pb": 29, "rank_ptbv": 29, "rank_ps": 38, "rank_pcf": 78, "rank_ev_ebitda": 55, "rank_ev_ebit": 67, "rank_earnings_yield": 70, "rank_fcf_yield": 58, "rank_dividend_yield": 30, "rank_shareholder_yield": 42, "rank_total_yield": 38, "rank_roe": 59, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 72, "rank_fcf_margin": 61, "rank_piotroski": 8, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 15 }, "composites": { "value_composite": 73, "quality_composite": 74, "momentum_composite": 9, "growth_composite": 16, "yield_composite": 24, "svqf_composite": 86, "vc1_composite": 72, "vc2_composite": 69, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.265, "os_score": 0.37, "value_percentile": 0.27, "quality_percentile": 0.26, "momentum_percentile": 0.91, "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": 50, "small_cap_core_rank": 70, "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": 8921, "ticker_id": 29892, "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": "2026-06-07T13:36:41.111982+00:00", "batch_id": "", "os_score_delta": null, "price_close": 58, "market_cap": 12323399954, "market_cap_usd": 12323399954, "enterprise_value": 12345282954, "shares_outstanding": 212472413, "fx_rate_to_usd": null, "pe_ratio": 2232.49999167, "pb_ratio": 82.72792542, "ptbv_ratio": 82.72792542, "ps_ratio": 82.8658841, "pcf_ratio": 1398.63806083, "pfcf_ratio": 2314.68819572, "ev_ebitda": 729.62665213, "ev_ebit": 1125.77812821, "ev_sales": 83.01303133, "ev_fcf": 2318.79845116, "earnings_yield": 0.00044793, "fcf_yield": 0.00043126, "dividend_yield": 0.00036208, "buyback_yield": 0, "shareholder_yield": 0.00036208, "debt_paydown_yield": 0.00025602, "total_yield": 0.00061809, "gross_margin": 0.29877282, "operating_margin": 0.07373836, "net_margin": 0.03711798, "ebitda_margin": 0.11377467, "fcf_margin": 0.03580002, "roe": 0.03705618, "roa": 0.02677039, "roic": 0.04813985, "roc_greenblatt": null, "asset_turnover": 0.72122426, "cash_conversion": 0.96449275, "accruals_ratio": -0.01596039, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.29332151, "debt_to_assets": 0.16262524, "interest_coverage": 5.45300845, "current_ratio": 3.31525028, "quick_ratio": 3.31525028, "net_debt": 21883000, "revenue_growth_1y": 0.0301605, "revenue_growth_3y_cagr": -0.04362443, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.12570781, "eps_growth_3y_cagr": -0.27861375, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06950583, "book_value_growth_1y": -0.02200702, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.072767, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03316128, "price_return_3m": 0.07426523, "price_return_6m": 0.26109399, "price_return_9m": 0.41522761, "price_return_12m": 0.58970768, "price_return_12m_ex1m": 0.64423255, "distance_from_52w_high": -0.04918033, "distance_from_52w_low": 0.93414432, "relative_strength": 0.4165671, "local_beta": -0.1744, "volatility_252d": 0.362086, "volatility_60d": 0.723686, "max_drawdown_12m": -0.16666657, "revenue_ttm": 148715000, "gross_profit_ttm": 44432000, "ebit_ttm": 10966000, "ebitda_ttm": 16920000, "net_income_ttm": 5520000, "eps_diluted_ttm": 0.02597984, "operating_cash_flow_ttm": 8811000, "capital_expenditure_ttm": -3487000, "fcf_ttm": 5324000, "dividends_paid_ttm": -4462000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2011000, "cash_and_equivalents": 11650000, "total_current_assets": 119412000, "total_current_liabilities": 36019000, "net_ppe": null, "total_assets": 206198000, "total_debt": 33533000, "total_equity": 148963000, "net_working_capital": 84503000, "book_value_per_share": 0.70109337, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.70109337, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 74, "rank_pb": 29, "rank_ptbv": 29, "rank_ps": 38, "rank_pcf": 78, "rank_ev_ebitda": 55, "rank_ev_ebit": 67, "rank_earnings_yield": 70, "rank_fcf_yield": 58, "rank_dividend_yield": 30, "rank_shareholder_yield": 42, "rank_total_yield": 38, "rank_roe": 59, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 72, "rank_fcf_margin": 61, "rank_piotroski": 8, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 15, "value_composite": 73, "quality_composite": 74, "momentum_composite": 9, "growth_composite": 16, "yield_composite": 24, "svqf_composite": 86, "vc1_composite": 72, "vc2_composite": 69, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 70, "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": 58, "os": 0.37, "value": 0.27, "quality": 0.26, "momentum": 0.91, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 2232.5, "earnings_yield": 0.0004, "shareholder_yield": 0.0004, "roe": 0.0371, "momentum_12_1": 0.6442, "complete_fields": { "id": 8921, "ticker_id": 29892, "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": "2026-06-07T13:36:41.111982+00:00", "batch_id": "", "os_score_delta": null, "price_close": 58, "market_cap": 12323399954, "market_cap_usd": 12323399954, "enterprise_value": 12345282954, "shares_outstanding": 212472413, "fx_rate_to_usd": null, "pe_ratio": 2232.49999167, "pb_ratio": 82.72792542, "ptbv_ratio": 82.72792542, "ps_ratio": 82.8658841, "pcf_ratio": 1398.63806083, "pfcf_ratio": 2314.68819572, "ev_ebitda": 729.62665213, "ev_ebit": 1125.77812821, "ev_sales": 83.01303133, "ev_fcf": 2318.79845116, "earnings_yield": 0.00044793, "fcf_yield": 0.00043126, "dividend_yield": 0.00036208, "buyback_yield": 0, "shareholder_yield": 0.00036208, "debt_paydown_yield": 0.00025602, "total_yield": 0.00061809, "gross_margin": 0.29877282, "operating_margin": 0.07373836, "net_margin": 0.03711798, "ebitda_margin": 0.11377467, "fcf_margin": 0.03580002, "roe": 0.03705618, "roa": 0.02677039, "roic": 0.04813985, "roc_greenblatt": null, "asset_turnover": 0.72122426, "cash_conversion": 0.96449275, "accruals_ratio": -0.01596039, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.29332151, "debt_to_assets": 0.16262524, "interest_coverage": 5.45300845, "current_ratio": 3.31525028, "quick_ratio": 3.31525028, "net_debt": 21883000, "revenue_growth_1y": 0.0301605, "revenue_growth_3y_cagr": -0.04362443, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.12570781, "eps_growth_3y_cagr": -0.27861375, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06950583, "book_value_growth_1y": -0.02200702, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.072767, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03316128, "price_return_3m": 0.07426523, "price_return_6m": 0.26109399, "price_return_9m": 0.41522761, "price_return_12m": 0.58970768, "price_return_12m_ex1m": 0.64423255, "distance_from_52w_high": -0.04918033, "distance_from_52w_low": 0.93414432, "relative_strength": 0.4165671, "local_beta": -0.1744, "volatility_252d": 0.362086, "volatility_60d": 0.723686, "max_drawdown_12m": -0.16666657, "revenue_ttm": 148715000, "gross_profit_ttm": 44432000, "ebit_ttm": 10966000, "ebitda_ttm": 16920000, "net_income_ttm": 5520000, "eps_diluted_ttm": 0.02597984, "operating_cash_flow_ttm": 8811000, "capital_expenditure_ttm": -3487000, "fcf_ttm": 5324000, "dividends_paid_ttm": -4462000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2011000, "cash_and_equivalents": 11650000, "total_current_assets": 119412000, "total_current_liabilities": 36019000, "net_ppe": null, "total_assets": 206198000, "total_debt": 33533000, "total_equity": 148963000, "net_working_capital": 84503000, "book_value_per_share": 0.70109337, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.70109337, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 74, "rank_pb": 29, "rank_ptbv": 29, "rank_ps": 38, "rank_pcf": 78, "rank_ev_ebitda": 55, "rank_ev_ebit": 67, "rank_earnings_yield": 70, "rank_fcf_yield": 58, "rank_dividend_yield": 30, "rank_shareholder_yield": 42, "rank_total_yield": 38, "rank_roe": 59, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 72, "rank_fcf_margin": 61, "rank_piotroski": 8, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 15, "value_composite": 73, "quality_composite": 74, "momentum_composite": 9, "growth_composite": 16, "yield_composite": 24, "svqf_composite": 86, "vc1_composite": 72, "vc2_composite": 69, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "income_statement": { "revenue": 148715000, "cost_of_revenue": 104283000, "gross_profit": 44432000, "ebit": 10966000, "ebitda": 16920000, "pretax_income": null, "tax_provision": null, "net_income": 5520000, "net_income_to_common": 5520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11650000, "total_current_assets": 119412000, "total_assets": 206198000, "short_term_debt": 12760000, "long_term_debt": 13153000, "total_debt": 33533000, "total_liabilities": null, "total_equity": 148963000, "shares_outstanding": 212472413, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8811000, "capital_expenditure": -3487000, "free_cash_flow": 5324000, "dividends_paid": -4462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3155000 }, "complete_fields": { "id": 395748, "ticker_id": 29892, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16920000", "netIncome": "5520000", "grossProfit": "44432000", "totalRevenue": "148715000", "costOfRevenue": "104283000", "interestExpense": "2011000", "operatingIncome": "10966000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8364000" }, "balance": { "totalDebt": "33533000", "totalAssets": "206198000", "longTermDebt": "13153000", "shortTermDebt": "12760000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "119412000", "totalShareholderEquity": "148963000", "totalCurrentLiabilities": "36019000", "cashAndShortTermInvestments": "11650000" }, "cashflow": { "freeCashFlow": "5324000", "dividendsPaid": "-4462000", "issuanceOfDebt": "4845000", "issuanceOfStock": null, "repaymentOfDebt": "-8000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8811000", "repurchaseOfStock": null, "capitalExpenditures": "-3487000" } }, "revenue": 148715000, "cost_of_revenue": 104283000, "gross_profit": 44432000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10966000, "depreciation_amortisation": 8364000, "ebitda": 16920000, "interest_expense": 2011000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5520000, "net_income_continuing_ops": null, "net_income_to_common": 5520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11650000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 119412000, "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": 206198000, "short_term_debt": 12760000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36019000, "long_term_debt": 13153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 148963000, "shares_outstanding": 212472413, "operating_cash_flow": 8811000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3155000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16920000", "netIncome": "5520000", "grossProfit": "44432000", "totalRevenue": "148715000", "costOfRevenue": "104283000", "interestExpense": "2011000", "operatingIncome": "10966000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8364000" }, "balance": { "totalDebt": "33533000", "totalAssets": "206198000", "longTermDebt": "13153000", "shortTermDebt": "12760000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "119412000", "totalShareholderEquity": "148963000", "totalCurrentLiabilities": "36019000", "cashAndShortTermInvestments": "11650000" }, "cashflow": { "freeCashFlow": "5324000", "dividendsPaid": "-4462000", "issuanceOfDebt": "4845000", "issuanceOfStock": null, "repaymentOfDebt": "-8000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8811000", "repurchaseOfStock": null, "capitalExpenditures": "-3487000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "income_statement": { "revenue": 144361000, "cost_of_revenue": 104127000, "gross_profit": 40234000, "ebit": 7457000, "ebitda": 16635000, "pretax_income": null, "tax_provision": null, "net_income": 1766000, "net_income_to_common": 1766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15027000, "total_current_assets": 117100000, "total_assets": 211442000, "short_term_debt": 11295000, "long_term_debt": 18348000, "total_debt": 37683000, "total_liabilities": null, "total_equity": 152315000, "shares_outstanding": 212472413, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8981000, "capital_expenditure": -4003000, "free_cash_flow": 4978000, "dividends_paid": -4462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2794000 }, "complete_fields": { "id": 395751, "ticker_id": 29892, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16635000", "netIncome": "1766000", "grossProfit": "40234000", "totalRevenue": "144361000", "costOfRevenue": "104127000", "interestExpense": "2473000", "operatingIncome": "7457000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8675000" }, "balance": { "totalDebt": "37683000", "totalAssets": "211442000", "longTermDebt": "18348000", "shortTermDebt": "11295000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "117100000", "totalShareholderEquity": "152315000", "totalCurrentLiabilities": "31796000", "cashAndShortTermInvestments": "15027000" }, "cashflow": { "freeCashFlow": "4978000", "dividendsPaid": "-4462000", "issuanceOfDebt": "2210000", "issuanceOfStock": null, "repaymentOfDebt": "-5004000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8981000", "repurchaseOfStock": null, "capitalExpenditures": "-4003000" } }, "revenue": 144361000, "cost_of_revenue": 104127000, "gross_profit": 40234000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7457000, "depreciation_amortisation": 8675000, "ebitda": 16635000, "interest_expense": 2473000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1766000, "net_income_continuing_ops": null, "net_income_to_common": 1766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15027000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 117100000, "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": 211442000, "short_term_debt": 11295000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31796000, "long_term_debt": 18348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 152315000, "shares_outstanding": 212472413, "operating_cash_flow": 8981000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2794000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4978000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16635000", "netIncome": "1766000", "grossProfit": "40234000", "totalRevenue": "144361000", "costOfRevenue": "104127000", "interestExpense": "2473000", "operatingIncome": "7457000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8675000" }, "balance": { "totalDebt": "37683000", "totalAssets": "211442000", "longTermDebt": "18348000", "shortTermDebt": "11295000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "117100000", "totalShareholderEquity": "152315000", "totalCurrentLiabilities": "31796000", "cashAndShortTermInvestments": "15027000" }, "cashflow": { "freeCashFlow": "4978000", "dividendsPaid": "-4462000", "issuanceOfDebt": "2210000", "issuanceOfStock": null, "repaymentOfDebt": "-5004000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8981000", "repurchaseOfStock": null, "capitalExpenditures": "-4003000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "income_statement": { "revenue": 156931000, "cost_of_revenue": 111408000, "gross_profit": 45523000, "ebit": 12290000, "ebitda": 20074000, "pretax_income": null, "tax_provision": null, "net_income": 7470000, "net_income_to_common": 7470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20482000, "total_current_assets": 121444000, "total_assets": 219496000, "short_term_debt": null, "long_term_debt": null, "total_debt": 40112000, "total_liabilities": null, "total_equity": 154251000, "shares_outstanding": 212472413, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22491000, "capital_expenditure": -10359000, "free_cash_flow": 12132000, "dividends_paid": -4461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1873000 }, "complete_fields": { "id": 395752, "ticker_id": 29892, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20074000", "netIncome": "7470000", "grossProfit": "45523000", "totalRevenue": "156931000", "costOfRevenue": "111408000", "interestExpense": "2472000", "operatingIncome": "12290000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8698000" }, "balance": { "totalDebt": "40112000", "totalAssets": "219496000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "121444000", "totalShareholderEquity": "154251000", "totalCurrentLiabilities": "34184000", "cashAndShortTermInvestments": "20482000" }, "cashflow": { "freeCashFlow": "12132000", "dividendsPaid": "-4461000", "issuanceOfDebt": "7223000", "issuanceOfStock": null, "repaymentOfDebt": "-5350000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "22491000", "repurchaseOfStock": null, "capitalExpenditures": "-10359000" } }, "revenue": 156931000, "cost_of_revenue": 111408000, "gross_profit": 45523000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12290000, "depreciation_amortisation": 8698000, "ebitda": 20074000, "interest_expense": 2472000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7470000, "net_income_continuing_ops": null, "net_income_to_common": 7470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20482000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 121444000, "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": 219496000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34184000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 40112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 154251000, "shares_outstanding": 212472413, "operating_cash_flow": 22491000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1873000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20074000", "netIncome": "7470000", "grossProfit": "45523000", "totalRevenue": "156931000", "costOfRevenue": "111408000", "interestExpense": "2472000", "operatingIncome": "12290000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8698000" }, "balance": { "totalDebt": "40112000", "totalAssets": "219496000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "121444000", "totalShareholderEquity": "154251000", "totalCurrentLiabilities": "34184000", "cashAndShortTermInvestments": "20482000" }, "cashflow": { "freeCashFlow": "12132000", "dividendsPaid": "-4461000", "issuanceOfDebt": "7223000", "issuanceOfStock": null, "repaymentOfDebt": "-5350000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "22491000", "repurchaseOfStock": null, "capitalExpenditures": "-10359000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "income_statement": { "revenue": 170008000, "cost_of_revenue": 115938000, "gross_profit": 54070000, "ebit": 19749000, "ebitda": 28306000, "pretax_income": null, "tax_provision": null, "net_income": 14704000, "net_income_to_common": 14704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15939000, "total_current_assets": 129754000, "total_assets": 224917000, "short_term_debt": 11024000, "long_term_debt": null, "total_debt": 41944000, "total_liabilities": null, "total_equity": 153786000, "shares_outstanding": 212472413, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8065000, "capital_expenditure": -7741000, "free_cash_flow": 324000, "dividends_paid": -4462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7371000 }, "complete_fields": { "id": 395753, "ticker_id": 29892, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28306000", "netIncome": "14704000", "grossProfit": "54070000", "totalRevenue": "170008000", "costOfRevenue": "115938000", "interestExpense": "1479000", "operatingIncome": "19749000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8093000" }, "balance": { "totalDebt": "41944000", "totalAssets": "224917000", "longTermDebt": null, "shortTermDebt": "11024000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "129754000", "totalShareholderEquity": "153786000", "totalCurrentLiabilities": "39576000", "cashAndShortTermInvestments": "15939000" }, "cashflow": { "freeCashFlow": "324000", "dividendsPaid": "-4462000", "issuanceOfDebt": "11478000", "issuanceOfStock": null, "repaymentOfDebt": "-4107000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "8065000", "repurchaseOfStock": null, "capitalExpenditures": "-7741000" } }, "revenue": 170008000, "cost_of_revenue": 115938000, "gross_profit": 54070000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19749000, "depreciation_amortisation": 8093000, "ebitda": 28306000, "interest_expense": 1479000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14704000, "net_income_continuing_ops": null, "net_income_to_common": 14704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15939000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 129754000, "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": 224917000, "short_term_debt": 11024000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39576000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 41944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 153786000, "shares_outstanding": 212472413, "operating_cash_flow": 8065000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7371000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28306000", "netIncome": "14704000", "grossProfit": "54070000", "totalRevenue": "170008000", "costOfRevenue": "115938000", "interestExpense": "1479000", "operatingIncome": "19749000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8093000" }, "balance": { "totalDebt": "41944000", "totalAssets": "224917000", "longTermDebt": null, "shortTermDebt": "11024000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "129754000", "totalShareholderEquity": "153786000", "totalCurrentLiabilities": "39576000", "cashAndShortTermInvestments": "15939000" }, "cashflow": { "freeCashFlow": "324000", "dividendsPaid": "-4462000", "issuanceOfDebt": "11478000", "issuanceOfStock": null, "repaymentOfDebt": "-4107000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "8065000", "repurchaseOfStock": null, "capitalExpenditures": "-7741000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+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": 7565000, "long_term_debt": 15826000, "total_debt": 23391000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395754, "ticker_id": 29892, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+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": "15826000", "shortTermDebt": "7565000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 7565000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 15826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "15826000", "shortTermDebt": "7565000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+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": 11650000, "total_current_assets": 119412000, "total_assets": 206198000, "short_term_debt": 12760000, "long_term_debt": 13153000, "total_debt": 33533000, "total_liabilities": null, "total_equity": 148963000, "shares_outstanding": 212472413, "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": 395747, "ticker_id": 29892, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "33533000", "totalAssets": "206198000", "longTermDebt": "13153000", "shortTermDebt": "12760000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "119412000", "totalShareholderEquity": "148963000", "totalCurrentLiabilities": "36019000", "cashAndShortTermInvestments": "11650000" } }, "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": 11650000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 119412000, "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": 206198000, "short_term_debt": 12760000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36019000, "long_term_debt": 13153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 148963000, "shares_outstanding": 212472413, "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": "33533000", "totalAssets": "206198000", "longTermDebt": "13153000", "shortTermDebt": "12760000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "119412000", "totalShareholderEquity": "148963000", "totalCurrentLiabilities": "36019000", "cashAndShortTermInvestments": "11650000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+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": 116144000, "total_assets": 205217000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 146035000, "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": 395749, "ticker_id": 29892, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "205217000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "116144000", "totalShareholderEquity": "146035000", "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": 116144000, "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": 205217000, "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": 146035000, "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": null, "totalAssets": "205217000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "116144000", "totalShareholderEquity": "146035000", "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": "2026-06-07T13:04:40.642679+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": 15027000, "total_current_assets": 117100000, "total_assets": 211442000, "short_term_debt": 11295000, "long_term_debt": 18348000, "total_debt": 37683000, "total_liabilities": null, "total_equity": 152315000, "shares_outstanding": 212472413, "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": 395750, "ticker_id": 29892, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:40.642679+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "37683000", "totalAssets": "211442000", "longTermDebt": "18348000", "shortTermDebt": "11295000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "117100000", "totalShareholderEquity": "152315000", "totalCurrentLiabilities": "31796000", "cashAndShortTermInvestments": "15027000" } }, "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": 15027000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 117100000, "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": 211442000, "short_term_debt": 11295000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31796000, "long_term_debt": 18348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 152315000, "shares_outstanding": 212472413, "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": "37683000", "totalAssets": "211442000", "longTermDebt": "18348000", "shortTermDebt": "11295000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "212472413", "totalCurrentAssets": "117100000", "totalShareholderEquity": "152315000", "totalCurrentLiabilities": "31796000", "cashAndShortTermInvestments": "15027000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }