{ "ticker": { "uuid": "6b8f110c-4c1c-4b92-998b-e5e9a40a52a2", "symbol": "TIA", "name": "Tialis Essential IT PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/6b8f110c-4c1c-4b92-998b-e5e9a40a52a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/6b8f110c-4c1c-4b92-998b-e5e9a40a52a2/" }, "ticker_metadata": { "id": 31442, "uuid": "6b8f110c-4c1c-4b92-998b-e5e9a40a52a2", "symbol": "TIA", "name": "Tialis Essential IT PLC", "asset_type": "equity", "market_cap": 20753112, "stock_exchange_id": 19, "industry": "Information Technology Services", "sector": "Technology", "description": "Tialis Essential IT PLC, through its subsidiaries, provides network, cloud, and IT managed services to public and private companies in the United Kingdom. It focuses on the storage, build, configuration, and shipping of end-user devices, as well as offers on-site support engineers, tech bars, server maintenance, and fully managed project deployments. The company also offers device lifecycle management and professional services. The company was formerly known as IDE Group Holdings plc and changed its name to Tialis Essential IT PLC in November 2022. Tialis Essential IT PLC was founded in 2005 and is based in Edinburgh, 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": "6b8f110c-4c1c-4b92-998b-e5e9a40a52a2", "symbol": "TIA", "name": "Tialis Essential IT PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/6b8f110c-4c1c-4b92-998b-e5e9a40a52a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/6b8f110c-4c1c-4b92-998b-e5e9a40a52a2/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.06, "value": 0.32, "quality": 0.21, "momentum": 0.08, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 51.5, "market_cap": 2055356348, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0002, "shareholder_yield": -0.0001, "roe": -0.1171, "piotroski_f_score": 5, "momentum_12_1": -0.5533, "volatility_252d": 0.9465 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:17.542225+00:00", "batch_id": "" }, "size": { "price_close": 51.5, "market_cap": 2055356348, "market_cap_usd": 2055356348, "enterprise_value": 2058157348, "shares_outstanding": 39909832, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 151.007, "ptbv_ratio": 151.007, "ps_ratio": 116.3651, "pcf_ratio": 1327.7496, "pfcf_ratio": 1358.4642, "ev_ebitda": 6018.0039, "ev_ebit": -19416.5788, "ev_sales": 116.5237, "ev_fcf": 1360.3155, "earnings_yield": null, "fcf_yield": 0.0007, "price_to_sales": 116.3651, "price_to_book": 151.007, "price_to_cashflow": 1327.7496, "ebitda_to_ev": 0.0002, "sales_yield": 0.0086 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0001, "shareholder_yield": -0.0001, "debt_paydown_yield": 0.0005, "total_yield": 0.0004 }, "quality": { "gross_margin": 0.2853, "operating_margin": -0.006, "net_margin": -0.0902, "ebitda_margin": 0.0194, "fcf_margin": 0.0857, "roe": -0.1171, "roa": -0.0776, "roic": -0.0048, "roc_greenblatt": null, "asset_turnover": 0.86, "cash_conversion": -0.9492, "accruals_ratio": -0.153, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1871, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2454, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 8.1901, "debt_to_assets": 0.1687, "interest_coverage": -0.2579, "current_ratio": 1.2616, "quick_ratio": 1.2616, "net_debt": 2801000, "local_beta": 1.3343, "volatility_252d": 0.9465, "volatility_60d": 2.2807, "max_drawdown_12m": -0.6364, "risk_adjusted_momentum": -0.5846 }, "growth": { "revenue_growth_1y": -0.1525, "revenue_growth_3y_cagr": 0.0689, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.187, "book_value_growth_1y": 1.0435, "revenue_growth": -0.1525, "earnings_growth": null }, "momentum": { "price_return_1m": 0.5373, "price_return_3m": -0.1417, "price_return_6m": -0.2077, "price_return_9m": -0.3563, "price_return_12m": -0.3133, "price_return_12m_ex1m": -0.5533, "momentum_6m": -0.2077, "momentum_12m": -0.3133, "momentum_12_1": -0.5533, "distance_from_52w_high": -0.3758, "distance_from_52w_low": 0.7167, "relative_strength": -0.4865 }, "raw_ttm": { "revenue_ttm": 17663000, "gross_profit_ttm": 5040000, "ebit_ttm": -106000, "ebitda_ttm": 342000, "net_income_ttm": -1594000, "eps_diluted_ttm": -0.0399, "operating_cash_flow_ttm": 1548000, "capital_expenditure_ttm": -35000, "fcf_ttm": 1513000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 125000, "interest_expense_ttm": 411000, "cash_and_equivalents": 664000, "total_current_assets": 4089000, "total_current_liabilities": 3241000, "net_ppe": null, "total_assets": 20538000, "total_debt": 3465000, "total_equity": 13611000, "net_working_capital": 184000, "book_value_per_share": 0.341, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.341 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 48, "rank_pcf": 76, "rank_ev_ebitda": 98, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 43, "rank_dividend_yield": 94, "rank_shareholder_yield": 84, "rank_total_yield": 49, "rank_roe": 79, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 75, "rank_fcf_margin": 43, "rank_piotroski": 63, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 83 }, "composites": { "value_composite": 68, "quality_composite": 79, "momentum_composite": 92, "growth_composite": 89, "yield_composite": 86, "svqf_composite": 69, "vc1_composite": 85, "vc2_composite": 89, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.2592, "os_score": 0.06, "value_percentile": 0.32, "quality_percentile": 0.21, "momentum_percentile": 0.08, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 90, "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": 9279, "ticker_id": 31442, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:17.542225+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.5, "market_cap": 2055356348, "market_cap_usd": 2055356348, "enterprise_value": 2058157348, "shares_outstanding": 39909832, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 151.00700522, "ptbv_ratio": 151.00700522, "ps_ratio": 116.3650766, "pcf_ratio": 1327.74957881, "pfcf_ratio": 1358.46420886, "ev_ebitda": 6018.00394152, "ev_ebit": -19416.57875472, "ev_sales": 116.52365668, "ev_fcf": 1360.31549769, "earnings_yield": null, "fcf_yield": 0.00073512, "dividend_yield": 0, "buyback_yield": -6.082e-05, "shareholder_yield": -6.082e-05, "debt_paydown_yield": 0.00048653, "total_yield": 0.00042572, "gross_margin": 0.28534224, "operating_margin": -0.00600125, "net_margin": -0.09024515, "ebitda_margin": 0.01936251, "fcf_margin": 0.08565929, "roe": -0.11711116, "roa": -0.07761223, "roic": -0.00484402, "roc_greenblatt": null, "asset_turnover": 0.86001558, "cash_conversion": -0.94918444, "accruals_ratio": -0.15298471, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.19005848, "debt_to_assets": 0.16871166, "interest_coverage": -0.25790754, "current_ratio": 1.26164764, "quick_ratio": 1.26164764, "net_debt": 2801000, "revenue_growth_1y": -0.15252855, "revenue_growth_3y_cagr": 0.06889578, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.18699624, "book_value_growth_1y": 1.04346915, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.187137, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.53731343, "price_return_3m": -0.14166667, "price_return_6m": -0.20769231, "price_return_9m": -0.35625, "price_return_12m": -0.31333333, "price_return_12m_ex1m": -0.55333333, "distance_from_52w_high": -0.37575758, "distance_from_52w_low": 0.71666667, "relative_strength": -0.48647392, "local_beta": 1.3343, "volatility_252d": 0.94653, "volatility_60d": 2.280663, "max_drawdown_12m": -0.63636364, "revenue_ttm": 17663000, "gross_profit_ttm": 5040000, "ebit_ttm": -106000, "ebitda_ttm": 342000, "net_income_ttm": -1594000, "eps_diluted_ttm": -0.03994003, "operating_cash_flow_ttm": 1548000, "capital_expenditure_ttm": -35000, "fcf_ttm": 1513000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 125000, "interest_expense_ttm": 411000, "cash_and_equivalents": 664000, "total_current_assets": 4089000, "total_current_liabilities": 3241000, "net_ppe": null, "total_assets": 20538000, "total_debt": 3465000, "total_equity": 13611000, "net_working_capital": 184000, "book_value_per_share": 0.34104378, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.34104378, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 48, "rank_pcf": 76, "rank_ev_ebitda": 98, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 43, "rank_dividend_yield": 94, "rank_shareholder_yield": 84, "rank_total_yield": 49, "rank_roe": 79, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 75, "rank_fcf_margin": 43, "rank_piotroski": 63, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 83, "value_composite": 68, "quality_composite": 79, "momentum_composite": 92, "growth_composite": 89, "yield_composite": 86, "svqf_composite": 69, "vc1_composite": 85, "vc2_composite": 89, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 90, "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": 51.5, "os": 0.06, "value": 0.32, "quality": 0.21, "momentum": 0.08, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0001, "roe": -0.1171, "momentum_12_1": -0.5533, "complete_fields": { "id": 9279, "ticker_id": 31442, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:17.542225+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.5, "market_cap": 2055356348, "market_cap_usd": 2055356348, "enterprise_value": 2058157348, "shares_outstanding": 39909832, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 151.00700522, "ptbv_ratio": 151.00700522, "ps_ratio": 116.3650766, "pcf_ratio": 1327.74957881, "pfcf_ratio": 1358.46420886, "ev_ebitda": 6018.00394152, "ev_ebit": -19416.57875472, "ev_sales": 116.52365668, "ev_fcf": 1360.31549769, "earnings_yield": null, "fcf_yield": 0.00073512, "dividend_yield": 0, "buyback_yield": -6.082e-05, "shareholder_yield": -6.082e-05, "debt_paydown_yield": 0.00048653, "total_yield": 0.00042572, "gross_margin": 0.28534224, "operating_margin": -0.00600125, "net_margin": -0.09024515, "ebitda_margin": 0.01936251, "fcf_margin": 0.08565929, "roe": -0.11711116, "roa": -0.07761223, "roic": -0.00484402, "roc_greenblatt": null, "asset_turnover": 0.86001558, "cash_conversion": -0.94918444, "accruals_ratio": -0.15298471, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.19005848, "debt_to_assets": 0.16871166, "interest_coverage": -0.25790754, "current_ratio": 1.26164764, "quick_ratio": 1.26164764, "net_debt": 2801000, "revenue_growth_1y": -0.15252855, "revenue_growth_3y_cagr": 0.06889578, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.18699624, "book_value_growth_1y": 1.04346915, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.187137, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.53731343, "price_return_3m": -0.14166667, "price_return_6m": -0.20769231, "price_return_9m": -0.35625, "price_return_12m": -0.31333333, "price_return_12m_ex1m": -0.55333333, "distance_from_52w_high": -0.37575758, "distance_from_52w_low": 0.71666667, "relative_strength": -0.48647392, "local_beta": 1.3343, "volatility_252d": 0.94653, "volatility_60d": 2.280663, "max_drawdown_12m": -0.63636364, "revenue_ttm": 17663000, "gross_profit_ttm": 5040000, "ebit_ttm": -106000, "ebitda_ttm": 342000, "net_income_ttm": -1594000, "eps_diluted_ttm": -0.03994003, "operating_cash_flow_ttm": 1548000, "capital_expenditure_ttm": -35000, "fcf_ttm": 1513000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 125000, "interest_expense_ttm": 411000, "cash_and_equivalents": 664000, "total_current_assets": 4089000, "total_current_liabilities": 3241000, "net_ppe": null, "total_assets": 20538000, "total_debt": 3465000, "total_equity": 13611000, "net_working_capital": 184000, "book_value_per_share": 0.34104378, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.34104378, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 48, "rank_pcf": 76, "rank_ev_ebitda": 98, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 43, "rank_dividend_yield": 94, "rank_shareholder_yield": 84, "rank_total_yield": 49, "rank_roe": 79, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 75, "rank_fcf_margin": 43, "rank_piotroski": 63, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 83, "value_composite": 68, "quality_composite": 79, "momentum_composite": 92, "growth_composite": 89, "yield_composite": 86, "svqf_composite": 69, "vc1_composite": 85, "vc2_composite": 89, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "income_statement": { "revenue": 17663000, "cost_of_revenue": 12624000, "gross_profit": 5040000, "ebit": -106000, "ebitda": 342000, "pretax_income": null, "tax_provision": null, "net_income": -1594000, "net_income_to_common": -1594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 664000, "total_current_assets": 4089000, "total_assets": 20538000, "short_term_debt": null, "long_term_debt": 3016000, "total_debt": 3465000, "total_liabilities": null, "total_equity": 13611000, "shares_outstanding": 39909832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1548000, "capital_expenditure": -35000, "free_cash_flow": 1513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 125000, "net_debt_issued": -1000000 }, "complete_fields": { "id": 398561, "ticker_id": 31442, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "342000", "netIncome": "-1594000", "grossProfit": "5040000", "totalRevenue": "17663000", "costOfRevenue": "12624000", "interestExpense": "411000", "operatingIncome": "-106000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1659000" }, "balance": { "totalDebt": "3465000", "totalAssets": "20538000", "longTermDebt": "3016000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "39909832", "totalCurrentAssets": "4089000", "totalShareholderEquity": "13611000", "totalCurrentLiabilities": "3241000", "cashAndShortTermInvestments": "664000" }, "cashflow": { "freeCashFlow": "1513000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "125000", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1548000", "repurchaseOfStock": null, "capitalExpenditures": "-35000" } }, "revenue": 17663000, "cost_of_revenue": 12624000, "gross_profit": 5040000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -106000, "depreciation_amortisation": 1659000, "ebitda": 342000, "interest_expense": 411000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1594000, "net_income_continuing_ops": null, "net_income_to_common": -1594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 664000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4089000, "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": 20538000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3241000, "long_term_debt": 3016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13611000, "shares_outstanding": 39909832, "operating_cash_flow": 1548000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -35000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 125000, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "342000", "netIncome": "-1594000", "grossProfit": "5040000", "totalRevenue": "17663000", "costOfRevenue": "12624000", "interestExpense": "411000", "operatingIncome": "-106000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1659000" }, "balance": { "totalDebt": "3465000", "totalAssets": "20538000", "longTermDebt": "3016000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "39909832", "totalCurrentAssets": "4089000", "totalShareholderEquity": "13611000", "totalCurrentLiabilities": "3241000", "cashAndShortTermInvestments": "664000" }, "cashflow": { "freeCashFlow": "1513000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "125000", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1548000", "repurchaseOfStock": null, "capitalExpenditures": "-35000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "income_statement": { "revenue": 20842000, "cost_of_revenue": 14830000, "gross_profit": 6012000, "ebit": -1240000, "ebitda": -204000, "pretax_income": null, "tax_provision": null, "net_income": -3194000, "net_income_to_common": -3194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 854000, "total_current_assets": 5171000, "total_assets": 14285000, "short_term_debt": null, "long_term_debt": 4335000, "total_debt": 5011000, "total_liabilities": null, "total_equity": 4060000, "shares_outstanding": 24326744, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1889000, "capital_expenditure": -28000, "free_cash_flow": 1861000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1143000 }, "complete_fields": { "id": 398564, "ticker_id": 31442, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-204000", "netIncome": "-3194000", "grossProfit": "6012000", "totalRevenue": "20842000", "costOfRevenue": "14830000", "interestExpense": "466000", "operatingIncome": "-1240000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2668000" }, "balance": { "totalDebt": "5011000", "totalAssets": "14285000", "longTermDebt": "4335000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "24326744", "totalCurrentAssets": "5171000", "totalShareholderEquity": "4060000", "totalCurrentLiabilities": "5187000", "cashAndShortTermInvestments": "854000" }, "cashflow": { "freeCashFlow": "1861000", "dividendsPaid": null, "issuanceOfDebt": "4300000", "issuanceOfStock": "0", "repaymentOfDebt": "-3157000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1889000", "repurchaseOfStock": null, "capitalExpenditures": "-28000" } }, "revenue": 20842000, "cost_of_revenue": 14830000, "gross_profit": 6012000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1240000, "depreciation_amortisation": 2668000, "ebitda": -204000, "interest_expense": 466000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3194000, "net_income_continuing_ops": null, "net_income_to_common": -3194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 854000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5171000, "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": 14285000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5187000, "long_term_debt": 4335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4060000, "shares_outstanding": 24326744, "operating_cash_flow": 1889000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1143000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-204000", "netIncome": "-3194000", "grossProfit": "6012000", "totalRevenue": "20842000", "costOfRevenue": "14830000", "interestExpense": "466000", "operatingIncome": "-1240000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2668000" }, "balance": { "totalDebt": "5011000", "totalAssets": "14285000", "longTermDebt": "4335000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "24326744", "totalCurrentAssets": "5171000", "totalShareholderEquity": "4060000", "totalCurrentLiabilities": "5187000", "cashAndShortTermInvestments": "854000" }, "cashflow": { "freeCashFlow": "1861000", "dividendsPaid": null, "issuanceOfDebt": "4300000", "issuanceOfStock": "0", "repaymentOfDebt": "-3157000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1889000", "repurchaseOfStock": null, "capitalExpenditures": "-28000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "income_statement": { "revenue": 22412000, "cost_of_revenue": 15762000, "gross_profit": 6650000, "ebit": -1216000, "ebitda": 1385000, "pretax_income": null, "tax_provision": null, "net_income": -1536000, "net_income_to_common": -1536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000, "total_current_assets": 5294000, "total_assets": 16769000, "short_term_debt": null, "long_term_debt": 3965000, "total_debt": 4820000, "total_liabilities": null, "total_equity": 6583000, "shares_outstanding": 24222744, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 658000, "capital_expenditure": -75000, "free_cash_flow": 583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -433000 }, "complete_fields": { "id": 398565, "ticker_id": 31442, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1385000", "netIncome": "-1536000", "grossProfit": "6650000", "totalRevenue": "22412000", "costOfRevenue": "15762000", "interestExpense": "658000", "operatingIncome": "-1216000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2499000" }, "balance": { "totalDebt": "4820000", "totalAssets": "16769000", "longTermDebt": "3965000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "24222744", "totalCurrentAssets": "5294000", "totalShareholderEquity": "6583000", "totalCurrentLiabilities": "5324000", "cashAndShortTermInvestments": "274000" }, "cashflow": { "freeCashFlow": "583000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-433000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "658000", "repurchaseOfStock": null, "capitalExpenditures": "-75000" } }, "revenue": 22412000, "cost_of_revenue": 15762000, "gross_profit": 6650000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1216000, "depreciation_amortisation": 2499000, "ebitda": 1385000, "interest_expense": 658000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1536000, "net_income_continuing_ops": null, "net_income_to_common": -1536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5294000, "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": 16769000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5324000, "long_term_debt": 3965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4820000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6583000, "shares_outstanding": 24222744, "operating_cash_flow": 658000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -75000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -433000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1385000", "netIncome": "-1536000", "grossProfit": "6650000", "totalRevenue": "22412000", "costOfRevenue": "15762000", "interestExpense": "658000", "operatingIncome": "-1216000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2499000" }, "balance": { "totalDebt": "4820000", "totalAssets": "16769000", "longTermDebt": "3965000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "24222744", "totalCurrentAssets": "5294000", "totalShareholderEquity": "6583000", "totalCurrentLiabilities": "5324000", "cashAndShortTermInvestments": "274000" }, "cashflow": { "freeCashFlow": "583000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-433000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "658000", "repurchaseOfStock": null, "capitalExpenditures": "-75000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "income_statement": { "revenue": 14463000, "cost_of_revenue": 9408000, "gross_profit": 5055000, "ebit": 573000, "ebitda": 2431000, "pretax_income": null, "tax_provision": null, "net_income": -587000, "net_income_to_common": -587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414000, "total_current_assets": 4075000, "total_assets": 15421000, "short_term_debt": 0, "long_term_debt": 3633000, "total_debt": 4608000, "total_liabilities": null, "total_equity": 5973000, "shares_outstanding": 21829449, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1475000, "capital_expenditure": -208000, "free_cash_flow": 1267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -658000 }, "complete_fields": { "id": 398566, "ticker_id": 31442, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2431000", "netIncome": "-587000", "grossProfit": "5055000", "totalRevenue": "14463000", "costOfRevenue": "9408000", "interestExpense": "2334000", "operatingIncome": "573000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1377000" }, "balance": { "totalDebt": "4608000", "totalAssets": "15421000", "longTermDebt": "3633000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21829449", "totalCurrentAssets": "4075000", "totalShareholderEquity": "5973000", "totalCurrentLiabilities": "4805000", "cashAndShortTermInvestments": "414000" }, "cashflow": { "freeCashFlow": "1267000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-658000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1475000", "repurchaseOfStock": null, "capitalExpenditures": "-208000" } }, "revenue": 14463000, "cost_of_revenue": 9408000, "gross_profit": 5055000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 573000, "depreciation_amortisation": 1377000, "ebitda": 2431000, "interest_expense": 2334000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -587000, "net_income_continuing_ops": null, "net_income_to_common": -587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4075000, "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": 15421000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4805000, "long_term_debt": 3633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5973000, "shares_outstanding": 21829449, "operating_cash_flow": 1475000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -208000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -658000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2431000", "netIncome": "-587000", "grossProfit": "5055000", "totalRevenue": "14463000", "costOfRevenue": "9408000", "interestExpense": "2334000", "operatingIncome": "573000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1377000" }, "balance": { "totalDebt": "4608000", "totalAssets": "15421000", "longTermDebt": "3633000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21829449", "totalCurrentAssets": "4075000", "totalShareholderEquity": "5973000", "totalCurrentLiabilities": "4805000", "cashAndShortTermInvestments": "414000" }, "cashflow": { "freeCashFlow": "1267000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-658000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1475000", "repurchaseOfStock": null, "capitalExpenditures": "-208000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+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": 100000, "long_term_debt": null, "total_debt": 100000, "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": 398567, "ticker_id": 31442, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+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": "100000", "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": 100000, "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": 100000, "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": "100000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+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": 664000, "total_current_assets": 4089000, "total_assets": 20538000, "short_term_debt": null, "long_term_debt": 3016000, "total_debt": 3465000, "total_liabilities": null, "total_equity": 13611000, "shares_outstanding": 39909832, "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": 398560, "ticker_id": 31442, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3465000", "totalAssets": "20538000", "longTermDebt": "3016000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "39909832", "totalCurrentAssets": "4089000", "totalShareholderEquity": "13611000", "totalCurrentLiabilities": "3241000", "cashAndShortTermInvestments": "664000" } }, "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": 664000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4089000, "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": 20538000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3241000, "long_term_debt": 3016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13611000, "shares_outstanding": 39909832, "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": "3465000", "totalAssets": "20538000", "longTermDebt": "3016000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "39909832", "totalCurrentAssets": "4089000", "totalShareholderEquity": "13611000", "totalCurrentLiabilities": "3241000", "cashAndShortTermInvestments": "664000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+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": 537000, "total_current_assets": null, "total_assets": null, "short_term_debt": 0, "long_term_debt": null, "total_debt": 4377000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 27166211, "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": 398562, "ticker_id": 31442, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4377000", "totalAssets": null, "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "27166211", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "6792000", "cashAndShortTermInvestments": "537000" } }, "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": 537000, "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": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6792000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 27166211, "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": "4377000", "totalAssets": null, "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "27166211", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "6792000", "cashAndShortTermInvestments": "537000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+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": 854000, "total_current_assets": 5171000, "total_assets": 14285000, "short_term_debt": null, "long_term_debt": 4335000, "total_debt": 5011000, "total_liabilities": null, "total_equity": 4060000, "shares_outstanding": 24326744, "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": 398563, "ticker_id": 31442, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:22.967221+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5011000", "totalAssets": "14285000", "longTermDebt": "4335000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "24326744", "totalCurrentAssets": "5171000", "totalShareholderEquity": "4060000", "totalCurrentLiabilities": "5187000", "cashAndShortTermInvestments": "854000" } }, "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": 854000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5171000, "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": 14285000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5187000, "long_term_debt": 4335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4060000, "shares_outstanding": 24326744, "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": "5011000", "totalAssets": "14285000", "longTermDebt": "4335000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "24326744", "totalCurrentAssets": "5171000", "totalShareholderEquity": "4060000", "totalCurrentLiabilities": "5187000", "cashAndShortTermInvestments": "854000" } } } ] }, "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }