{ "ticker": { "uuid": "64873410-4d25-4637-8a6d-c957b0f44fda", "symbol": "AIEA", "name": "AIREA plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Textile Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/64873410-4d25-4637-8a6d-c957b0f44fda/", "api_url": "https://sharemaestro.com/factors/api/tickers/64873410-4d25-4637-8a6d-c957b0f44fda/" }, "ticker_metadata": { "id": 26523, "uuid": "64873410-4d25-4637-8a6d-c957b0f44fda", "symbol": "AIEA", "name": "AIREA plc", "asset_type": "equity", "market_cap": 10994374, "stock_exchange_id": 19, "industry": "Textile Manufacturing", "sector": "Consumer Cyclical", "description": "AIREA plc, together with its subsidiaries, designs, manufactures, and sells floor coverings in the United Kingdom and internationally. The company offers commercial carpet tiles and planks for architects; and specifiers and contractors in the education, leisure, commercial, hospitality, and public sectors under the Burmatex brand. It also operates as a property holding company. The company was founded in 1880 and is based in Ossett, 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": "64873410-4d25-4637-8a6d-c957b0f44fda", "symbol": "AIEA", "name": "AIREA plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Textile Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/64873410-4d25-4637-8a6d-c957b0f44fda/", "api_url": "https://sharemaestro.com/factors/api/tickers/64873410-4d25-4637-8a6d-c957b0f44fda/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.59, "value": 0.74, "quality": 0.32, "momentum": 0.32, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 28.5, "market_cap": 1099437460.5, "pe_ratio": 1119.5901, "earnings_yield": 0.0009, "ebitda_to_ev": 0.0012, "shareholder_yield": 0.0002, "roe": 0.0582, "piotroski_f_score": 7, "momentum_12_1": -0.0905, "volatility_252d": 0.3239 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.159865+00:00", "batch_id": "" }, "size": { "price_close": 28.5, "market_cap": 1099437460.5, "market_cap_usd": 1099437460.5, "enterprise_value": 1098239460.5, "shares_outstanding": 38576753, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1119.5901, "pb_ratio": 65.1943, "ptbv_ratio": 65.1943, "ps_ratio": 51.263, "pcf_ratio": 674.9156, "pfcf_ratio": -339.857, "ev_ebitda": 816.5349, "ev_ebit": 1154.8259, "ev_sales": 51.2071, "ev_fcf": -339.4867, "earnings_yield": 0.0009, "fcf_yield": -0.0029, "price_to_sales": 51.263, "price_to_book": 65.1943, "price_to_cashflow": 674.9156, "ebitda_to_ev": 0.0012, "sales_yield": 0.0195 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": 0, "shareholder_yield": 0.0002, "debt_paydown_yield": 0.0004, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.5971, "operating_margin": 0.0443, "net_margin": 0.0458, "ebitda_margin": 0.0627, "fcf_margin": -0.1508, "roe": 0.0582, "roa": 0.0386, "roic": 0.0455, "roc_greenblatt": null, "asset_turnover": 0.8428, "cash_conversion": -3.2943, "accruals_ratio": -0.0254, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0679, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5032, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.8907, "debt_to_assets": 0.032, "interest_coverage": 2.7726, "current_ratio": 3.1743, "quick_ratio": 3.1743, "net_debt": -1198000, "local_beta": -0.1964, "volatility_252d": 0.3239, "volatility_60d": 0.7388, "max_drawdown_12m": -0.2909, "risk_adjusted_momentum": -0.2795 }, "growth": { "revenue_growth_1y": 0.01, "revenue_growth_3y_cagr": 0.0508, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0881, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0855, "revenue_growth": 0.01, "earnings_growth": null }, "momentum": { "price_return_1m": 0.14, "price_return_3m": 0.3908, "price_return_6m": 0.3908, "price_return_9m": 0.2396, "price_return_12m": 0.0368, "price_return_12m_ex1m": -0.0905, "momentum_6m": 0.3908, "momentum_12m": 0.0368, "momentum_12_1": -0.0905, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4621, "relative_strength": -0.1363 }, "raw_ttm": { "revenue_ttm": 21447000, "gross_profit_ttm": 12806000, "ebit_ttm": 951000, "ebitda_ttm": 1345000, "net_income_ttm": 982000, "eps_diluted_ttm": 0.0255, "operating_cash_flow_ttm": 1629000, "capital_expenditure_ttm": -4864000, "fcf_ttm": -3235000, "dividends_paid_ttm": -231000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 343000, "cash_and_equivalents": 2012000, "total_current_assets": 10199000, "total_current_liabilities": 3213000, "net_ppe": null, "total_assets": 25448000, "total_debt": 814000, "total_equity": 16864000, "net_working_capital": 5297000, "book_value_per_share": 0.4372, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4372 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 36, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 26, "rank_pcf": 44, "rank_ev_ebitda": 60, "rank_ev_ebit": 69, "rank_earnings_yield": 34, "rank_fcf_yield": 93, "rank_dividend_yield": 44, "rank_shareholder_yield": 51, "rank_total_yield": 39, "rank_roe": 52, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 30, "rank_fcf_margin": 85, "rank_piotroski": 11, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 48 }, "composites": { "value_composite": 26, "quality_composite": 68, "momentum_composite": 68, "growth_composite": 71, "yield_composite": 30, "svqf_composite": 17, "vc1_composite": 18, "vc2_composite": 18, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.4866, "os_score": 0.59, "value_percentile": 0.74, "quality_percentile": 0.32, "momentum_percentile": 0.32, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 18, "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": 8311, "ticker_id": 26523, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.159865+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.5, "market_cap": 1099437460.5, "market_cap_usd": 1099437460.5, "enterprise_value": 1098239460.5, "shares_outstanding": 38576753, "fx_rate_to_usd": null, "pe_ratio": 1119.59008198, "pb_ratio": 65.19434657, "ptbv_ratio": 65.19434657, "ps_ratio": 51.26299531, "pcf_ratio": 674.91556814, "pfcf_ratio": -339.85702025, "ev_ebitda": 816.53491487, "ev_ebit": 1154.82593113, "ev_sales": 51.20713669, "ev_fcf": -339.48669567, "earnings_yield": 0.00089318, "fcf_yield": -0.00294562, "dividend_yield": 0.00021011, "buyback_yield": 0, "shareholder_yield": 0.00021011, "debt_paydown_yield": 0.00036928, "total_yield": 0.00057939, "gross_margin": 0.59709983, "operating_margin": 0.04434187, "net_margin": 0.04578729, "ebitda_margin": 0.06271273, "fcf_margin": -0.15083695, "roe": 0.05823055, "roa": 0.03858849, "roic": 0.04552853, "roc_greenblatt": null, "asset_turnover": 0.84277743, "cash_conversion": -3.29429735, "accruals_ratio": -0.02542439, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.89070632, "debt_to_assets": 0.0319868, "interest_coverage": 2.77259475, "current_ratio": 3.17429194, "quick_ratio": 3.17429194, "net_debt": -1198000, "revenue_growth_1y": 0.01003108, "revenue_growth_3y_cagr": 0.05082734, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.08809995, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.08547889, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.06789, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14, "price_return_3m": 0.3908235, "price_return_6m": 0.3908235, "price_return_9m": 0.23964699, "price_return_12m": 0.03679566, "price_return_12m_ex1m": -0.09053012, "distance_from_52w_high": 0, "distance_from_52w_low": 0.46214769, "relative_strength": -0.13634492, "local_beta": -0.1964, "volatility_252d": 0.323924, "volatility_60d": 0.738801, "max_drawdown_12m": -0.29090907, "revenue_ttm": 21447000, "gross_profit_ttm": 12806000, "ebit_ttm": 951000, "ebitda_ttm": 1345000, "net_income_ttm": 982000, "eps_diluted_ttm": 0.02545575, "operating_cash_flow_ttm": 1629000, "capital_expenditure_ttm": -4864000, "fcf_ttm": -3235000, "dividends_paid_ttm": -231000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 343000, "cash_and_equivalents": 2012000, "total_current_assets": 10199000, "total_current_liabilities": 3213000, "net_ppe": null, "total_assets": 25448000, "total_debt": 814000, "total_equity": 16864000, "net_working_capital": 5297000, "book_value_per_share": 0.43715447, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.43715447, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 36, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 26, "rank_pcf": 44, "rank_ev_ebitda": 60, "rank_ev_ebit": 69, "rank_earnings_yield": 34, "rank_fcf_yield": 93, "rank_dividend_yield": 44, "rank_shareholder_yield": 51, "rank_total_yield": 39, "rank_roe": 52, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 30, "rank_fcf_margin": 85, "rank_piotroski": 11, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 48, "value_composite": 26, "quality_composite": 68, "momentum_composite": 68, "growth_composite": 71, "yield_composite": 30, "svqf_composite": 17, "vc1_composite": 18, "vc2_composite": 18, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 18, "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": 28.5, "os": 0.59, "value": 0.74, "quality": 0.32, "momentum": 0.32, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 1119.5901, "earnings_yield": 0.0009, "shareholder_yield": 0.0002, "roe": 0.0582, "momentum_12_1": -0.0905, "complete_fields": { "id": 8311, "ticker_id": 26523, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.159865+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.5, "market_cap": 1099437460.5, "market_cap_usd": 1099437460.5, "enterprise_value": 1098239460.5, "shares_outstanding": 38576753, "fx_rate_to_usd": null, "pe_ratio": 1119.59008198, "pb_ratio": 65.19434657, "ptbv_ratio": 65.19434657, "ps_ratio": 51.26299531, "pcf_ratio": 674.91556814, "pfcf_ratio": -339.85702025, "ev_ebitda": 816.53491487, "ev_ebit": 1154.82593113, "ev_sales": 51.20713669, "ev_fcf": -339.48669567, "earnings_yield": 0.00089318, "fcf_yield": -0.00294562, "dividend_yield": 0.00021011, "buyback_yield": 0, "shareholder_yield": 0.00021011, "debt_paydown_yield": 0.00036928, "total_yield": 0.00057939, "gross_margin": 0.59709983, "operating_margin": 0.04434187, "net_margin": 0.04578729, "ebitda_margin": 0.06271273, "fcf_margin": -0.15083695, "roe": 0.05823055, "roa": 0.03858849, "roic": 0.04552853, "roc_greenblatt": null, "asset_turnover": 0.84277743, "cash_conversion": -3.29429735, "accruals_ratio": -0.02542439, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.89070632, "debt_to_assets": 0.0319868, "interest_coverage": 2.77259475, "current_ratio": 3.17429194, "quick_ratio": 3.17429194, "net_debt": -1198000, "revenue_growth_1y": 0.01003108, "revenue_growth_3y_cagr": 0.05082734, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.08809995, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.08547889, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.06789, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14, "price_return_3m": 0.3908235, "price_return_6m": 0.3908235, "price_return_9m": 0.23964699, "price_return_12m": 0.03679566, "price_return_12m_ex1m": -0.09053012, "distance_from_52w_high": 0, "distance_from_52w_low": 0.46214769, "relative_strength": -0.13634492, "local_beta": -0.1964, "volatility_252d": 0.323924, "volatility_60d": 0.738801, "max_drawdown_12m": -0.29090907, "revenue_ttm": 21447000, "gross_profit_ttm": 12806000, "ebit_ttm": 951000, "ebitda_ttm": 1345000, "net_income_ttm": 982000, "eps_diluted_ttm": 0.02545575, "operating_cash_flow_ttm": 1629000, "capital_expenditure_ttm": -4864000, "fcf_ttm": -3235000, "dividends_paid_ttm": -231000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 343000, "cash_and_equivalents": 2012000, "total_current_assets": 10199000, "total_current_liabilities": 3213000, "net_ppe": null, "total_assets": 25448000, "total_debt": 814000, "total_equity": 16864000, "net_working_capital": 5297000, "book_value_per_share": 0.43715447, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.43715447, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 36, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 26, "rank_pcf": 44, "rank_ev_ebitda": 60, "rank_ev_ebit": 69, "rank_earnings_yield": 34, "rank_fcf_yield": 93, "rank_dividend_yield": 44, "rank_shareholder_yield": 51, "rank_total_yield": 39, "rank_roe": 52, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 30, "rank_fcf_margin": 85, "rank_piotroski": 11, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 48, "value_composite": 26, "quality_composite": 68, "momentum_composite": 68, "growth_composite": 71, "yield_composite": 30, "svqf_composite": 17, "vc1_composite": 18, "vc2_composite": 18, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "income_statement": { "revenue": 21447000, "cost_of_revenue": 8641000, "gross_profit": 12806000, "ebit": 951000, "ebitda": 1345000, "pretax_income": null, "tax_provision": null, "net_income": 982000, "net_income_to_common": 982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2012000, "total_current_assets": 10199000, "total_assets": 25448000, "short_term_debt": 323000, "long_term_debt": 175000, "total_debt": 814000, "total_liabilities": null, "total_equity": 16864000, "shares_outstanding": 38576753, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1629000, "capital_expenditure": -4864000, "free_cash_flow": -3235000, "dividends_paid": -231000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -406000 }, "complete_fields": { "id": 391099, "ticker_id": 26523, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1345000", "netIncome": "982000", "grossProfit": "12806000", "totalRevenue": "21447000", "costOfRevenue": "8641000", "interestExpense": "343000", "operatingIncome": "951000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "791000" }, "balance": { "totalDebt": "814000", "totalAssets": "25448000", "longTermDebt": "175000", "shortTermDebt": "323000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "10199000", "totalShareholderEquity": "16864000", "totalCurrentLiabilities": "3213000", "cashAndShortTermInvestments": "2012000" }, "cashflow": { "freeCashFlow": "-3235000", "dividendsPaid": "-231000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-406000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1629000", "repurchaseOfStock": null, "capitalExpenditures": "-4864000" } }, "revenue": 21447000, "cost_of_revenue": 8641000, "gross_profit": 12806000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 951000, "depreciation_amortisation": 791000, "ebitda": 1345000, "interest_expense": 343000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 982000, "net_income_continuing_ops": null, "net_income_to_common": 982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2012000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10199000, "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": 25448000, "short_term_debt": 323000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3213000, "long_term_debt": 175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16864000, "shares_outstanding": 38576753, "operating_cash_flow": 1629000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -231000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -406000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1345000", "netIncome": "982000", "grossProfit": "12806000", "totalRevenue": "21447000", "costOfRevenue": "8641000", "interestExpense": "343000", "operatingIncome": "951000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "791000" }, "balance": { "totalDebt": "814000", "totalAssets": "25448000", "longTermDebt": "175000", "shortTermDebt": "323000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "10199000", "totalShareholderEquity": "16864000", "totalCurrentLiabilities": "3213000", "cashAndShortTermInvestments": "2012000" }, "cashflow": { "freeCashFlow": "-3235000", "dividendsPaid": "-231000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-406000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1629000", "repurchaseOfStock": null, "capitalExpenditures": "-4864000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "income_statement": { "revenue": 21234000, "cost_of_revenue": 8492000, "gross_profit": 12742000, "ebit": 1202000, "ebitda": 861000, "pretax_income": null, "tax_provision": null, "net_income": -282000, "net_income_to_common": -282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2063000, "total_current_assets": 15353000, "total_assets": 26315000, "short_term_debt": 404000, "long_term_debt": 500000, "total_debt": 1327000, "total_liabilities": null, "total_equity": 15536000, "shares_outstanding": 38576753, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -28000, "capital_expenditure": -2218000, "free_cash_flow": -2246000, "dividends_paid": -212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -954000 }, "complete_fields": { "id": 391102, "ticker_id": 26523, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "861000", "netIncome": "-282000", "grossProfit": "12742000", "totalRevenue": "21234000", "costOfRevenue": "8492000", "interestExpense": "376000", "operatingIncome": "1202000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "422000" }, "balance": { "totalDebt": "1327000", "totalAssets": "26315000", "longTermDebt": "500000", "shortTermDebt": "404000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "15353000", "totalShareholderEquity": "15536000", "totalCurrentLiabilities": "3694000", "cashAndShortTermInvestments": "2063000" }, "cashflow": { "freeCashFlow": "-2246000", "dividendsPaid": "-212000", "issuanceOfDebt": "661000", "issuanceOfStock": null, "repaymentOfDebt": "-1615000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-28000", "repurchaseOfStock": null, "capitalExpenditures": "-2218000" } }, "revenue": 21234000, "cost_of_revenue": 8492000, "gross_profit": 12742000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1202000, "depreciation_amortisation": 422000, "ebitda": 861000, "interest_expense": 376000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -282000, "net_income_continuing_ops": null, "net_income_to_common": -282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2063000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15353000, "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": 26315000, "short_term_debt": 404000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3694000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15536000, "shares_outstanding": 38576753, "operating_cash_flow": -28000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2218000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -954000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "861000", "netIncome": "-282000", "grossProfit": "12742000", "totalRevenue": "21234000", "costOfRevenue": "8492000", "interestExpense": "376000", "operatingIncome": "1202000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "422000" }, "balance": { "totalDebt": "1327000", "totalAssets": "26315000", "longTermDebt": "500000", "shortTermDebt": "404000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "15353000", "totalShareholderEquity": "15536000", "totalCurrentLiabilities": "3694000", "cashAndShortTermInvestments": "2063000" }, "cashflow": { "freeCashFlow": "-2246000", "dividendsPaid": "-212000", "issuanceOfDebt": "661000", "issuanceOfStock": null, "repaymentOfDebt": "-1615000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-28000", "repurchaseOfStock": null, "capitalExpenditures": "-2218000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "income_statement": { "revenue": 21102000, "cost_of_revenue": 8469000, "gross_profit": 12633000, "ebit": 1312000, "ebitda": 2349000, "pretax_income": null, "tax_provision": null, "net_income": 769000, "net_income_to_common": 769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5758000, "total_current_assets": 14667000, "total_assets": 27479000, "short_term_debt": 739000, "long_term_debt": 1119000, "total_debt": 2328000, "total_liabilities": null, "total_equity": 14945000, "shares_outstanding": 38576753, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2377000, "capital_expenditure": -1193000, "free_cash_flow": 1184000, "dividends_paid": -193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -734000 }, "complete_fields": { "id": 391103, "ticker_id": 26523, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2349000", "netIncome": "769000", "grossProfit": "12633000", "totalRevenue": "21102000", "costOfRevenue": "8469000", "interestExpense": "250000", "operatingIncome": "1312000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "686000" }, "balance": { "totalDebt": "2328000", "totalAssets": "27479000", "longTermDebt": "1119000", "shortTermDebt": "739000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "14667000", "totalShareholderEquity": "14945000", "totalCurrentLiabilities": "4717000", "cashAndShortTermInvestments": "5758000" }, "cashflow": { "freeCashFlow": "1184000", "dividendsPaid": "-193000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-734000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2377000", "repurchaseOfStock": null, "capitalExpenditures": "-1193000" } }, "revenue": 21102000, "cost_of_revenue": 8469000, "gross_profit": 12633000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1312000, "depreciation_amortisation": 686000, "ebitda": 2349000, "interest_expense": 250000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 769000, "net_income_continuing_ops": null, "net_income_to_common": 769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5758000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14667000, "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": 27479000, "short_term_debt": 739000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4717000, "long_term_debt": 1119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14945000, "shares_outstanding": 38576753, "operating_cash_flow": 2377000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -734000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2349000", "netIncome": "769000", "grossProfit": "12633000", "totalRevenue": "21102000", "costOfRevenue": "8469000", "interestExpense": "250000", "operatingIncome": "1312000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "686000" }, "balance": { "totalDebt": "2328000", "totalAssets": "27479000", "longTermDebt": "1119000", "shortTermDebt": "739000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "14667000", "totalShareholderEquity": "14945000", "totalCurrentLiabilities": "4717000", "cashAndShortTermInvestments": "5758000" }, "cashflow": { "freeCashFlow": "1184000", "dividendsPaid": "-193000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-734000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2377000", "repurchaseOfStock": null, "capitalExpenditures": "-1193000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "income_statement": { "revenue": 18483000, "cost_of_revenue": 7851000, "gross_profit": 10632000, "ebit": 1301000, "ebitda": 2184000, "pretax_income": null, "tax_provision": null, "net_income": 1295000, "net_income_to_common": 1295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5762000, "total_current_assets": 14008000, "total_assets": 25147000, "short_term_debt": 734000, "long_term_debt": 1858000, "total_debt": 2925000, "total_liabilities": null, "total_equity": 16444000, "shares_outstanding": 41354353, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1705000, "capital_expenditure": -357000, "free_cash_flow": 1348000, "dividends_paid": -154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -935000 }, "complete_fields": { "id": 391104, "ticker_id": 26523, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2184000", "netIncome": "1295000", "grossProfit": "10632000", "totalRevenue": "18483000", "costOfRevenue": "7851000", "interestExpense": "153000", "operatingIncome": "1301000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "598000" }, "balance": { "totalDebt": "2925000", "totalAssets": "25147000", "longTermDebt": "1858000", "shortTermDebt": "734000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "41354353", "totalCurrentAssets": "14008000", "totalShareholderEquity": "16444000", "totalCurrentLiabilities": "4258000", "cashAndShortTermInvestments": "5762000" }, "cashflow": { "freeCashFlow": "1348000", "dividendsPaid": "-154000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-935000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1705000", "repurchaseOfStock": null, "capitalExpenditures": "-357000" } }, "revenue": 18483000, "cost_of_revenue": 7851000, "gross_profit": 10632000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1301000, "depreciation_amortisation": 598000, "ebitda": 2184000, "interest_expense": 153000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1295000, "net_income_continuing_ops": null, "net_income_to_common": 1295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5762000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14008000, "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": 25147000, "short_term_debt": 734000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4258000, "long_term_debt": 1858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16444000, "shares_outstanding": 41354353, "operating_cash_flow": 1705000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -935000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1348000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2184000", "netIncome": "1295000", "grossProfit": "10632000", "totalRevenue": "18483000", "costOfRevenue": "7851000", "interestExpense": "153000", "operatingIncome": "1301000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "598000" }, "balance": { "totalDebt": "2925000", "totalAssets": "25147000", "longTermDebt": "1858000", "shortTermDebt": "734000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "41354353", "totalCurrentAssets": "14008000", "totalShareholderEquity": "16444000", "totalCurrentLiabilities": "4258000", "cashAndShortTermInvestments": "5762000" }, "cashflow": { "freeCashFlow": "1348000", "dividendsPaid": "-154000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-935000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1705000", "repurchaseOfStock": null, "capitalExpenditures": "-357000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 391105, "ticker_id": 26523, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+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": 2012000, "total_current_assets": 10199000, "total_assets": 25448000, "short_term_debt": 323000, "long_term_debt": 175000, "total_debt": 814000, "total_liabilities": null, "total_equity": 16864000, "shares_outstanding": 38576753, "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": 391098, "ticker_id": 26523, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "814000", "totalAssets": "25448000", "longTermDebt": "175000", "shortTermDebt": "323000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "10199000", "totalShareholderEquity": "16864000", "totalCurrentLiabilities": "3213000", "cashAndShortTermInvestments": "2012000" } }, "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": 2012000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10199000, "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": 25448000, "short_term_debt": 323000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3213000, "long_term_debt": 175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16864000, "shares_outstanding": 38576753, "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": "814000", "totalAssets": "25448000", "longTermDebt": "175000", "shortTermDebt": "323000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "10199000", "totalShareholderEquity": "16864000", "totalCurrentLiabilities": "3213000", "cashAndShortTermInvestments": "2012000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+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": 1839000, "total_current_assets": 15496000, "total_assets": 28816000, "short_term_debt": 1555000, "long_term_debt": 290000, "total_debt": 2259000, "total_liabilities": null, "total_equity": 15042000, "shares_outstanding": 38576753, "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": 391100, "ticker_id": 26523, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2259000", "totalAssets": "28816000", "longTermDebt": "290000", "shortTermDebt": "1555000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "15496000", "totalShareholderEquity": "15042000", "totalCurrentLiabilities": "6174000", "cashAndShortTermInvestments": "1839000" } }, "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": 1839000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15496000, "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": 28816000, "short_term_debt": 1555000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6174000, "long_term_debt": 290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2259000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15042000, "shares_outstanding": 38576753, "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": "2259000", "totalAssets": "28816000", "longTermDebt": "290000", "shortTermDebt": "1555000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "15496000", "totalShareholderEquity": "15042000", "totalCurrentLiabilities": "6174000", "cashAndShortTermInvestments": "1839000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+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": 2063000, "total_current_assets": 15353000, "total_assets": 26315000, "short_term_debt": 404000, "long_term_debt": 500000, "total_debt": 1327000, "total_liabilities": null, "total_equity": 15536000, "shares_outstanding": 38576753, "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": 391101, "ticker_id": 26523, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:10.665276+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1327000", "totalAssets": "26315000", "longTermDebt": "500000", "shortTermDebt": "404000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "15353000", "totalShareholderEquity": "15536000", "totalCurrentLiabilities": "3694000", "cashAndShortTermInvestments": "2063000" } }, "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": 2063000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15353000, "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": 26315000, "short_term_debt": 404000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3694000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15536000, "shares_outstanding": 38576753, "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": "1327000", "totalAssets": "26315000", "longTermDebt": "500000", "shortTermDebt": "404000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "38576753", "totalCurrentAssets": "15353000", "totalShareholderEquity": "15536000", "totalCurrentLiabilities": "3694000", "cashAndShortTermInvestments": "2063000" } } } ] }, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }