{ "ticker": { "uuid": "691752c2-8964-4306-977f-7ce7a3a2010a", "symbol": "NAH", "name": "NAHL Group Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/691752c2-8964-4306-977f-7ce7a3a2010a/", "api_url": "https://sharemaestro.com/factors/api/tickers/691752c2-8964-4306-977f-7ce7a3a2010a/" }, "ticker_metadata": { "id": 30133, "uuid": "691752c2-8964-4306-977f-7ce7a3a2010a", "symbol": "NAH", "name": "NAHL Group Plc", "asset_type": "equity", "market_cap": 17446718, "stock_exchange_id": 19, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "NAHL Group Plc operates in the consumer legal services and catastrophic injury markets in the United Kingdom. It operates through Consumer Legal Services and Critical Care segments. The Consumer Legal Services segment offers outsourced marketing services to law firms through the National Accident Helpline brand; claims processing to individuals through National Accident Law and its joint venture partnerships, Law Together and Your Law names; and property searches through Searches UK. Its Critical Care segment provides a range of specialist services, such as expert witness reports and case management support services to the catastrophic and serious injury market to both claimants and defendants through Bush & Co brand. The company also offers agency services for solicitors. NAHL Group Plc was founded in 1993 and is headquartered in Kettering, 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": "691752c2-8964-4306-977f-7ce7a3a2010a", "symbol": "NAH", "name": "NAHL Group Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/691752c2-8964-4306-977f-7ce7a3a2010a/", "api_url": "https://sharemaestro.com/factors/api/tickers/691752c2-8964-4306-977f-7ce7a3a2010a/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.91, "value": 0.97, "quality": 0.94, "momentum": 0.06, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 36, "market_cap": 1736139708, "pe_ratio": 533.0487, "earnings_yield": 0.0019, "ebitda_to_ev": 0.0032, "shareholder_yield": -0.0, "roe": 0.144, "piotroski_f_score": 7, "momentum_12_1": -0.4444, "volatility_252d": 0.4563 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.868774+00:00", "batch_id": "" }, "size": { "price_close": 36, "market_cap": 1736139708, "market_cap_usd": 1736139708, "enterprise_value": 1740502708, "shares_outstanding": 48226103, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 533.0487, "pb_ratio": 76.7524, "ptbv_ratio": 76.7524, "ps_ratio": 43.3569, "pcf_ratio": 263.1312, "pfcf_ratio": 267.1395, "ev_ebitda": 308.5998, "ev_ebit": 215.1691, "ev_sales": 43.4658, "ev_fcf": 267.8108, "earnings_yield": 0.0019, "fcf_yield": 0.0037, "price_to_sales": 43.3569, "price_to_book": 76.7524, "price_to_cashflow": 263.1312, "ebitda_to_ev": 0.0032, "sales_yield": 0.023 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0, "shareholder_yield": -0.0, "debt_paydown_yield": 0.0024, "total_yield": 0.0024 }, "quality": { "gross_margin": 0.5138, "operating_margin": 0.202, "net_margin": 0.0813, "ebitda_margin": 0.1408, "fcf_margin": 0.1623, "roe": 0.144, "roa": 0.0707, "roic": 0.2248, "roc_greenblatt": null, "asset_turnover": 0.8686, "cash_conversion": 1.9954, "accruals_ratio": -0.0725, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0369, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4463, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.7736, "debt_to_assets": 0.1275, "interest_coverage": 14.0434, "current_ratio": 1.2604, "quick_ratio": 1.2604, "net_debt": 4363000, "local_beta": -0.8268, "volatility_252d": 0.4563, "volatility_60d": 0.9476, "max_drawdown_12m": -0.4931, "risk_adjusted_momentum": -0.974 }, "growth": { "revenue_growth_1y": 0.0319, "revenue_growth_3y_cagr": -0.0112, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.0376, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3282, "book_value_growth_1y": -1.0, "revenue_growth": 0.0319, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0286, "price_return_3m": 0.0557, "price_return_6m": -0.1325, "price_return_9m": -0.3239, "price_return_12m": -0.4286, "price_return_12m_ex1m": -0.4444, "momentum_6m": -0.1325, "momentum_12m": -0.4286, "momentum_12_1": -0.4444, "distance_from_52w_high": -0.3793, "distance_from_52w_low": 0.2245, "relative_strength": -0.6017 }, "raw_ttm": { "revenue_ttm": 40043000, "gross_profit_ttm": 20575000, "ebit_ttm": 8089000, "ebitda_ttm": 5640000, "net_income_ttm": 3257000, "eps_diluted_ttm": 0.0675, "operating_cash_flow_ttm": 6598000, "capital_expenditure_ttm": -99000, "fcf_ttm": 6499000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2000, "interest_expense_ttm": 576000, "cash_and_equivalents": 1513000, "total_current_assets": 28384000, "total_current_liabilities": 22519000, "net_ppe": null, "total_assets": 46099000, "total_debt": 5876000, "total_equity": 22620000, "net_working_capital": 9065000, "book_value_per_share": 0.469, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.469 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 12, "rank_pb": 25, "rank_ptbv": 25, "rank_ps": 22, "rank_pcf": 14, "rank_ev_ebitda": 17, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 7, "rank_dividend_yield": 82, "rank_shareholder_yield": 81, "rank_total_yield": 7, "rank_roe": 25, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 40, "rank_fcf_margin": 23, "rank_piotroski": 19, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 90 }, "composites": { "value_composite": 3, "quality_composite": 6, "momentum_composite": 94, "growth_composite": 68, "yield_composite": 71, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 3, "trending_value_composite": 65, "overall_composite": 9, "quality_value_composite": 0.9549, "os_score": 0.91, "value_percentile": 0.97, "quality_percentile": 0.94, "momentum_percentile": 0.06, "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": 66, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 65, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8940, "ticker_id": 30133, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.868774+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36, "market_cap": 1736139708, "market_cap_usd": 1736139708, "enterprise_value": 1740502708, "shares_outstanding": 48226103, "fx_rate_to_usd": null, "pe_ratio": 533.04872828, "pb_ratio": 76.75241857, "ptbv_ratio": 76.75241857, "ps_ratio": 43.35688405, "pcf_ratio": 263.13120764, "pfcf_ratio": 267.139515, "ev_ebitda": 308.59977092, "ev_ebit": 215.16908246, "ev_sales": 43.46584192, "ev_fcf": 267.81084905, "earnings_yield": 0.001876, "fcf_yield": 0.00373398, "dividend_yield": 0, "buyback_yield": -1.15e-06, "shareholder_yield": -1.15e-06, "debt_paydown_yield": 0.00244796, "total_yield": 0.00244681, "gross_margin": 0.51382264, "operating_margin": 0.20200784, "net_margin": 0.08133756, "ebitda_margin": 0.14084859, "fcf_margin": 0.16230053, "roe": 0.14398762, "roa": 0.07065229, "roic": 0.22483601, "roc_greenblatt": null, "asset_turnover": 0.86863056, "cash_conversion": 1.99539453, "accruals_ratio": -0.07247446, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.77358156, "debt_to_assets": 0.1274648, "interest_coverage": 14.04340278, "current_ratio": 1.26044673, "quick_ratio": 1.26044673, "net_debt": 4363000, "revenue_growth_1y": 0.03190311, "revenue_growth_3y_cagr": -0.01121468, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.03760036, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32822399, "book_value_growth_1y": -0.99999998, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.036913, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02857143, "price_return_3m": 0.05571854, "price_return_6m": -0.13253012, "price_return_9m": -0.32394366, "price_return_12m": -0.42857143, "price_return_12m_ex1m": -0.44444444, "distance_from_52w_high": -0.37931034, "distance_from_52w_low": 0.2244898, "relative_strength": -0.60171201, "local_beta": -0.8268, "volatility_252d": 0.45632, "volatility_60d": 0.947615, "max_drawdown_12m": -0.49310345, "revenue_ttm": 40043000, "gross_profit_ttm": 20575000, "ebit_ttm": 8089000, "ebitda_ttm": 5640000, "net_income_ttm": 3257000, "eps_diluted_ttm": 0.06753604, "operating_cash_flow_ttm": 6598000, "capital_expenditure_ttm": -99000, "fcf_ttm": 6499000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2000, "interest_expense_ttm": 576000, "cash_and_equivalents": 1513000, "total_current_assets": 28384000, "total_current_liabilities": 22519000, "net_ppe": null, "total_assets": 46099000, "total_debt": 5876000, "total_equity": 22620000, "net_working_capital": 9065000, "book_value_per_share": 0.46904059, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.46904059, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 12, "rank_pb": 25, "rank_ptbv": 25, "rank_ps": 22, "rank_pcf": 14, "rank_ev_ebitda": 17, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 7, "rank_dividend_yield": 82, "rank_shareholder_yield": 81, "rank_total_yield": 7, "rank_roe": 25, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 40, "rank_fcf_margin": 23, "rank_piotroski": 19, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 90, "value_composite": 3, "quality_composite": 6, "momentum_composite": 94, "growth_composite": 68, "yield_composite": 71, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 3, "trending_value_composite": 65, "overall_composite": 9, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36, "os": 0.91, "value": 0.97, "quality": 0.94, "momentum": 0.06, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 533.0487, "earnings_yield": 0.0019, "shareholder_yield": -0.0, "roe": 0.144, "momentum_12_1": -0.4444, "complete_fields": { "id": 8940, "ticker_id": 30133, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.868774+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36, "market_cap": 1736139708, "market_cap_usd": 1736139708, "enterprise_value": 1740502708, "shares_outstanding": 48226103, "fx_rate_to_usd": null, "pe_ratio": 533.04872828, "pb_ratio": 76.75241857, "ptbv_ratio": 76.75241857, "ps_ratio": 43.35688405, "pcf_ratio": 263.13120764, "pfcf_ratio": 267.139515, "ev_ebitda": 308.59977092, "ev_ebit": 215.16908246, "ev_sales": 43.46584192, "ev_fcf": 267.81084905, "earnings_yield": 0.001876, "fcf_yield": 0.00373398, "dividend_yield": 0, "buyback_yield": -1.15e-06, "shareholder_yield": -1.15e-06, "debt_paydown_yield": 0.00244796, "total_yield": 0.00244681, "gross_margin": 0.51382264, "operating_margin": 0.20200784, "net_margin": 0.08133756, "ebitda_margin": 0.14084859, "fcf_margin": 0.16230053, "roe": 0.14398762, "roa": 0.07065229, "roic": 0.22483601, "roc_greenblatt": null, "asset_turnover": 0.86863056, "cash_conversion": 1.99539453, "accruals_ratio": -0.07247446, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.77358156, "debt_to_assets": 0.1274648, "interest_coverage": 14.04340278, "current_ratio": 1.26044673, "quick_ratio": 1.26044673, "net_debt": 4363000, "revenue_growth_1y": 0.03190311, "revenue_growth_3y_cagr": -0.01121468, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.03760036, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32822399, "book_value_growth_1y": -0.99999998, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.036913, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02857143, "price_return_3m": 0.05571854, "price_return_6m": -0.13253012, "price_return_9m": -0.32394366, "price_return_12m": -0.42857143, "price_return_12m_ex1m": -0.44444444, "distance_from_52w_high": -0.37931034, "distance_from_52w_low": 0.2244898, "relative_strength": -0.60171201, "local_beta": -0.8268, "volatility_252d": 0.45632, "volatility_60d": 0.947615, "max_drawdown_12m": -0.49310345, "revenue_ttm": 40043000, "gross_profit_ttm": 20575000, "ebit_ttm": 8089000, "ebitda_ttm": 5640000, "net_income_ttm": 3257000, "eps_diluted_ttm": 0.06753604, "operating_cash_flow_ttm": 6598000, "capital_expenditure_ttm": -99000, "fcf_ttm": 6499000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2000, "interest_expense_ttm": 576000, "cash_and_equivalents": 1513000, "total_current_assets": 28384000, "total_current_liabilities": 22519000, "net_ppe": null, "total_assets": 46099000, "total_debt": 5876000, "total_equity": 22620000, "net_working_capital": 9065000, "book_value_per_share": 0.46904059, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.46904059, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 12, "rank_pb": 25, "rank_ptbv": 25, "rank_ps": 22, "rank_pcf": 14, "rank_ev_ebitda": 17, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 7, "rank_dividend_yield": 82, "rank_shareholder_yield": 81, "rank_total_yield": 7, "rank_roe": 25, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 40, "rank_fcf_margin": 23, "rank_piotroski": 19, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 90, "value_composite": 3, "quality_composite": 6, "momentum_composite": 94, "growth_composite": 68, "yield_composite": 71, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 3, "trending_value_composite": 65, "overall_composite": 9, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "income_statement": { "revenue": 40043000, "cost_of_revenue": 19468000, "gross_profit": 20575000, "ebit": 8089000, "ebitda": 5640000, "pretax_income": null, "tax_provision": null, "net_income": 3257000, "net_income_to_common": 3257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1513000, "total_current_assets": 28384000, "total_assets": 46099000, "short_term_debt": 4713000, "long_term_debt": null, "total_debt": 5876000, "total_liabilities": null, "total_equity": 22620000, "shares_outstanding": 48226103, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6598000, "capital_expenditure": -99000, "free_cash_flow": 6499000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000, "net_debt_issued": -4250000 }, "complete_fields": { "id": 396103, "ticker_id": 30133, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5640000", "netIncome": "3257000", "grossProfit": "20575000", "totalRevenue": "40043000", "costOfRevenue": "19468000", "interestExpense": "576000", "operatingIncome": "8089000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "678000" }, "balance": { "totalDebt": "5876000", "totalAssets": "46099000", "longTermDebt": null, "shortTermDebt": "4713000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "48226103", "totalCurrentAssets": "28384000", "totalShareholderEquity": "22620000", "totalCurrentLiabilities": "22519000", "cashAndShortTermInvestments": "1513000" }, "cashflow": { "freeCashFlow": "6499000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2000", "repaymentOfDebt": "-4250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6598000", "repurchaseOfStock": null, "capitalExpenditures": "-99000" } }, "revenue": 40043000, "cost_of_revenue": 19468000, "gross_profit": 20575000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8089000, "depreciation_amortisation": 678000, "ebitda": 5640000, "interest_expense": 576000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3257000, "net_income_continuing_ops": null, "net_income_to_common": 3257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1513000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 28384000, "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": 46099000, "short_term_debt": 4713000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22519000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 22620000, "shares_outstanding": 48226103, "operating_cash_flow": 6598000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -99000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000, "net_debt_issued": -4250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6499000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5640000", "netIncome": "3257000", "grossProfit": "20575000", "totalRevenue": "40043000", "costOfRevenue": "19468000", "interestExpense": "576000", "operatingIncome": "8089000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "678000" }, "balance": { "totalDebt": "5876000", "totalAssets": "46099000", "longTermDebt": null, "shortTermDebt": "4713000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "48226103", "totalCurrentAssets": "28384000", "totalShareholderEquity": "22620000", "totalCurrentLiabilities": "22519000", "cashAndShortTermInvestments": "1513000" }, "cashflow": { "freeCashFlow": "6499000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2000", "repaymentOfDebt": "-4250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6598000", "repurchaseOfStock": null, "capitalExpenditures": "-99000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "income_statement": { "revenue": 38805000, "cost_of_revenue": 20432000, "gross_profit": 18373000, "ebit": 3998000, "ebitda": -36708000, "pretax_income": null, "tax_provision": null, "net_income": -39290000, "net_income_to_common": -39290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1855000, "total_current_assets": 29728000, "total_assets": 47903000, "short_term_debt": 8966000, "long_term_debt": 8966000, "total_debt": 10443000, "total_liabilities": null, "total_equity": 19128000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5082000, "capital_expenditure": -189000, "free_cash_flow": 4893000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000, "net_debt_issued": -2750000 }, "complete_fields": { "id": 396106, "ticker_id": 30133, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-36708000", "netIncome": "-39290000", "grossProfit": "18373000", "totalRevenue": "38805000", "costOfRevenue": "20432000", "interestExpense": "897000", "operatingIncome": "3998000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1490000" }, "balance": { "totalDebt": "10443000", "totalAssets": "47903000", "longTermDebt": "8966000", "shortTermDebt": "8966000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "29728000", "totalShareholderEquity": "19128000", "totalCurrentLiabilities": "27494000", "cashAndShortTermInvestments": "1855000" }, "cashflow": { "freeCashFlow": "4893000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2000", "repaymentOfDebt": "-2750000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5082000", "repurchaseOfStock": null, "capitalExpenditures": "-189000" } }, "revenue": 38805000, "cost_of_revenue": 20432000, "gross_profit": 18373000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3998000, "depreciation_amortisation": 1490000, "ebitda": -36708000, "interest_expense": 897000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -39290000, "net_income_continuing_ops": null, "net_income_to_common": -39290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1855000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29728000, "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": 47903000, "short_term_debt": 8966000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27494000, "long_term_debt": 8966000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 19128000, "shares_outstanding": null, "operating_cash_flow": 5082000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000, "net_debt_issued": -2750000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4893000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-36708000", "netIncome": "-39290000", "grossProfit": "18373000", "totalRevenue": "38805000", "costOfRevenue": "20432000", "interestExpense": "897000", "operatingIncome": "3998000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1490000" }, "balance": { "totalDebt": "10443000", "totalAssets": "47903000", "longTermDebt": "8966000", "shortTermDebt": "8966000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "29728000", "totalShareholderEquity": "19128000", "totalCurrentLiabilities": "27494000", "cashAndShortTermInvestments": "1855000" }, "cashflow": { "freeCashFlow": "4893000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2000", "repaymentOfDebt": "-2750000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5082000", "repurchaseOfStock": null, "capitalExpenditures": "-189000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "income_statement": { "revenue": 42193000, "cost_of_revenue": 23480000, "gross_profit": 18713000, "ebit": 4118000, "ebitda": 3318000, "pretax_income": null, "tax_provision": null, "net_income": 384000, "net_income_to_common": 384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2011000, "total_current_assets": 32537000, "total_assets": 91914000, "short_term_debt": null, "long_term_debt": 11719000, "total_debt": 13441000, "total_liabilities": null, "total_equity": 58062000, "shares_outstanding": 46894697, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7512000, "capital_expenditure": -309000, "free_cash_flow": 7203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": -4250000 }, "complete_fields": { "id": 396107, "ticker_id": 30133, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3318000", "netIncome": "384000", "grossProfit": "18713000", "totalRevenue": "42193000", "costOfRevenue": "23480000", "interestExpense": "1090000", "operatingIncome": "4118000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1579000" }, "balance": { "totalDebt": "13441000", "totalAssets": "91914000", "longTermDebt": "11719000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "46894697", "totalCurrentAssets": "32537000", "totalShareholderEquity": "58062000", "totalCurrentLiabilities": "20392000", "cashAndShortTermInvestments": "2011000" }, "cashflow": { "freeCashFlow": "7203000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1000", "repaymentOfDebt": "-4250000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7512000", "repurchaseOfStock": null, "capitalExpenditures": "-309000" } }, "revenue": 42193000, "cost_of_revenue": 23480000, "gross_profit": 18713000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4118000, "depreciation_amortisation": 1579000, "ebitda": 3318000, "interest_expense": 1090000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 384000, "net_income_continuing_ops": null, "net_income_to_common": 384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2011000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32537000, "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": 91914000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20392000, "long_term_debt": 11719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13441000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 58062000, "shares_outstanding": 46894697, "operating_cash_flow": 7512000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1000, "net_debt_issued": -4250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3318000", "netIncome": "384000", "grossProfit": "18713000", "totalRevenue": "42193000", "costOfRevenue": "23480000", "interestExpense": "1090000", "operatingIncome": "4118000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1579000" }, "balance": { "totalDebt": "13441000", "totalAssets": "91914000", "longTermDebt": "11719000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "46894697", "totalCurrentAssets": "32537000", "totalShareholderEquity": "58062000", "totalCurrentLiabilities": "20392000", "cashAndShortTermInvestments": "2011000" }, "cashflow": { "freeCashFlow": "7203000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1000", "repaymentOfDebt": "-4250000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7512000", "repurchaseOfStock": null, "capitalExpenditures": "-309000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "income_statement": { "revenue": 41421000, "cost_of_revenue": 23586000, "gross_profit": 17835000, "ebit": 4756000, "ebitda": 2895000, "pretax_income": null, "tax_provision": null, "net_income": 385000, "net_income_to_common": 385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2654000, "total_current_assets": 35540000, "total_assets": 96212000, "short_term_debt": null, "long_term_debt": 15939000, "total_debt": 17926000, "total_liabilities": null, "total_equity": 57320000, "shares_outstanding": 46325222, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6019000, "capital_expenditure": -282000, "free_cash_flow": 5737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2000000 }, "complete_fields": { "id": 396108, "ticker_id": 30133, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2895000", "netIncome": "385000", "grossProfit": "17835000", "totalRevenue": "41421000", "costOfRevenue": "23586000", "interestExpense": "684000", "operatingIncome": "4756000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1642000" }, "balance": { "totalDebt": "17926000", "totalAssets": "96212000", "longTermDebt": "15939000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "46325222", "totalCurrentAssets": "35540000", "totalShareholderEquity": "57320000", "totalCurrentLiabilities": "20759000", "cashAndShortTermInvestments": "2654000" }, "cashflow": { "freeCashFlow": "5737000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6019000", "repurchaseOfStock": null, "capitalExpenditures": "-282000" } }, "revenue": 41421000, "cost_of_revenue": 23586000, "gross_profit": 17835000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4756000, "depreciation_amortisation": 1642000, "ebitda": 2895000, "interest_expense": 684000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 385000, "net_income_continuing_ops": null, "net_income_to_common": 385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2654000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35540000, "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": 96212000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20759000, "long_term_debt": 15939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 57320000, "shares_outstanding": 46325222, "operating_cash_flow": 6019000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -282000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2895000", "netIncome": "385000", "grossProfit": "17835000", "totalRevenue": "41421000", "costOfRevenue": "23586000", "interestExpense": "684000", "operatingIncome": "4756000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1642000" }, "balance": { "totalDebt": "17926000", "totalAssets": "96212000", "longTermDebt": "15939000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "46325222", "totalCurrentAssets": "35540000", "totalShareholderEquity": "57320000", "totalCurrentLiabilities": "20759000", "cashAndShortTermInvestments": "2654000" }, "cashflow": { "freeCashFlow": "5737000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6019000", "repurchaseOfStock": null, "capitalExpenditures": "-282000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+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": 17910000, "total_debt": 17910000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 46325222, "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": 396109, "ticker_id": 30133, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "17910000", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "46325222", "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": 17910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 46325222, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "17910000", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "46325222", "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": "2026-06-07T13:07:16.724300+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": 1513000, "total_current_assets": 28384000, "total_assets": 46099000, "short_term_debt": 4713000, "long_term_debt": null, "total_debt": 5876000, "total_liabilities": null, "total_equity": 22620000, "shares_outstanding": 48226103, "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": 396102, "ticker_id": 30133, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5876000", "totalAssets": "46099000", "longTermDebt": null, "shortTermDebt": "4713000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "48226103", "totalCurrentAssets": "28384000", "totalShareholderEquity": "22620000", "totalCurrentLiabilities": "22519000", "cashAndShortTermInvestments": "1513000" } }, "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": 1513000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 28384000, "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": 46099000, "short_term_debt": 4713000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22519000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 22620000, "shares_outstanding": 48226103, "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": "5876000", "totalAssets": "46099000", "longTermDebt": null, "shortTermDebt": "4713000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "48226103", "totalCurrentAssets": "28384000", "totalShareholderEquity": "22620000", "totalCurrentLiabilities": "22519000", "cashAndShortTermInvestments": "1513000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+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": 1611000, "total_current_assets": 29286000, "total_assets": 47164000, "short_term_debt": null, "long_term_debt": 7178000, "total_debt": 8576000, "total_liabilities": null, "total_equity": 20693000, "shares_outstanding": 48176103, "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": 396104, "ticker_id": 30133, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "8576000", "totalAssets": "47164000", "longTermDebt": "7178000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "48176103", "totalCurrentAssets": "29286000", "totalShareholderEquity": "20693000", "totalCurrentLiabilities": "18096000", "cashAndShortTermInvestments": "1611000" } }, "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": 1611000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29286000, "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": 47164000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18096000, "long_term_debt": 7178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8576000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20693000, "shares_outstanding": 48176103, "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": "8576000", "totalAssets": "47164000", "longTermDebt": "7178000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "48176103", "totalCurrentAssets": "29286000", "totalShareholderEquity": "20693000", "totalCurrentLiabilities": "18096000", "cashAndShortTermInvestments": "1611000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+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": 1855000, "total_current_assets": 29728000, "total_assets": 47903000, "short_term_debt": 8966000, "long_term_debt": 8966000, "total_debt": 10443000, "total_liabilities": null, "total_equity": 19128000, "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": 396105, "ticker_id": 30133, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:16.724300+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "10443000", "totalAssets": "47903000", "longTermDebt": "8966000", "shortTermDebt": "8966000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "29728000", "totalShareholderEquity": "19128000", "totalCurrentLiabilities": "27494000", "cashAndShortTermInvestments": "1855000" } }, "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": 1855000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29728000, "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": 47903000, "short_term_debt": 8966000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27494000, "long_term_debt": 8966000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 19128000, "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": "10443000", "totalAssets": "47903000", "longTermDebt": "8966000", "shortTermDebt": "8966000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "29728000", "totalShareholderEquity": "19128000", "totalCurrentLiabilities": "27494000", "cashAndShortTermInvestments": "1855000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "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" ] } } }