{ "ticker": { "uuid": "716814de-fb49-495a-bf64-698dcf595c3f", "symbol": "GFM", "name": "Griffin Mining Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/716814de-fb49-495a-bf64-698dcf595c3f/", "api_url": "https://sharemaestro.com/factors/api/tickers/716814de-fb49-495a-bf64-698dcf595c3f/" }, "ticker_metadata": { "id": 28415, "uuid": "716814de-fb49-495a-bf64-698dcf595c3f", "symbol": "GFM", "name": "Griffin Mining Limited", "asset_type": "equity", "market_cap": 556265344, "stock_exchange_id": 19, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Griffin Mining Limited, a mining and investment company, engages in the mining, exploration, and development of mineral properties. The company primarily explores zinc, gold, silver, lead, and precious metal deposits. Its principal asset is the Caijiaying mine located in Hebei Province, the People's Republic of China. The company was formerly known as European Mining Finance Ltd. and changed its name to Griffin Mining Limited in January 1998. Griffin Mining Limited was incorporated in 1988 and is headquartered in London, 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": "716814de-fb49-495a-bf64-698dcf595c3f", "symbol": "GFM", "name": "Griffin Mining Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/716814de-fb49-495a-bf64-698dcf595c3f/", "api_url": "https://sharemaestro.com/factors/api/tickers/716814de-fb49-495a-bf64-698dcf595c3f/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.5, "value": 0.06, "quality": 0.87, "momentum": 0.95, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 322, "market_cap": 59329620882, "pe_ratio": 2689.2222, "earnings_yield": 0.0004, "ebitda_to_ev": 0.0009, "shareholder_yield": 0.0003, "roe": 0.0782, "piotroski_f_score": 7, "momentum_12_1": 0.8872, "volatility_252d": 0.3528 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:19.940222+00:00", "batch_id": "" }, "size": { "price_close": 322, "market_cap": 59329620882, "market_cap_usd": 59329620882, "enterprise_value": 59260519882, "shares_outstanding": 184253481, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2689.2222, "pb_ratio": 210.2776, "ptbv_ratio": 210.2776, "ps_ratio": 411.055, "pcf_ratio": 1100.184, "pfcf_ratio": 3331.8145, "ev_ebitda": 1083.1159, "ev_ebit": 1903.769, "ev_sales": 410.5762, "ev_fcf": 3327.934, "earnings_yield": 0.0004, "fcf_yield": 0.0003, "price_to_sales": 411.055, "price_to_book": 210.2776, "price_to_cashflow": 1100.184, "ebitda_to_ev": 0.0009, "sales_yield": 0.0024 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0003, "shareholder_yield": 0.0003, "debt_paydown_yield": null, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.4179, "operating_margin": 0.2157, "net_margin": 0.1529, "ebitda_margin": 0.3791, "fcf_margin": 0.1234, "roe": 0.0782, "roa": 0.0667, "roic": 0.1096, "roc_greenblatt": null, "asset_turnover": 0.4366, "cash_conversion": 0.8071, "accruals_ratio": -0.0964, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1783, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1825, "external_financing": 0.0616 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.263, "debt_to_assets": 0.0017, "interest_coverage": 1073.3793, "current_ratio": 1.7957, "quick_ratio": 1.7957, "net_debt": -69101000, "local_beta": -0.261, "volatility_252d": 0.3528, "volatility_60d": 0.8385, "max_drawdown_12m": -0.2091, "risk_adjusted_momentum": 2.5146 }, "growth": { "revenue_growth_1y": 0.0122, "revenue_growth_3y_cagr": 0.1301, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.028, "eps_growth_3y_cagr": 0.4201, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.065, "revenue_growth": 0.0122, "earnings_growth": 1.028 }, "momentum": { "price_return_1m": 0.0126, "price_return_3m": -0.0062, "price_return_6m": 0.3361, "price_return_9m": 0.7128, "price_return_12m": 0.911, "price_return_12m_ex1m": 0.8872, "momentum_6m": 0.3361, "momentum_12m": 0.911, "momentum_12_1": 0.8872, "distance_from_52w_high": -0.0242, "distance_from_52w_low": 0.9398, "relative_strength": 0.7378 }, "raw_ttm": { "revenue_ttm": 144335000, "gross_profit_ttm": 60323000, "ebit_ttm": 31128000, "ebitda_ttm": 54713000, "net_income_ttm": 22062000, "eps_diluted_ttm": 0.1197, "operating_cash_flow_ttm": 53927000, "capital_expenditure_ttm": -36120000, "fcf_ttm": 17807000, "dividends_paid_ttm": null, "share_repurchases_ttm": -20351000, "shares_issued_ttm": 0, "interest_expense_ttm": 29000, "cash_and_equivalents": 69651000, "total_current_assets": 79273000, "total_current_liabilities": 44146000, "net_ppe": null, "total_assets": 330584000, "total_debt": 550000, "total_equity": 282149000, "net_working_capital": -34351000, "book_value_per_share": 1.5313, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.5313 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 80, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 83, "rank_pcf": 67, "rank_ev_ebitda": 77, "rank_ev_ebit": 86, "rank_earnings_yield": 76, "rank_fcf_yield": 65, "rank_dividend_yield": 74, "rank_shareholder_yield": 44, "rank_total_yield": 54, "rank_roe": 44, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 55, "rank_fcf_margin": 30, "rank_piotroski": 16, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7 }, "composites": { "value_composite": 94, "quality_composite": 13, "momentum_composite": 5, "growth_composite": 22, "yield_composite": 71, "svqf_composite": 88, "vc1_composite": 93, "vc2_composite": 90, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 50, "quality_value_composite": 0.2285, "os_score": 0.5, "value_percentile": 0.06, "quality_percentile": 0.87, "momentum_percentile": 0.95, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 91, "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": 8716, "ticker_id": 28415, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:19.940222+00:00", "batch_id": "", "os_score_delta": null, "price_close": 322, "market_cap": 59329620882, "market_cap_usd": 59329620882, "enterprise_value": 59260519882, "shares_outstanding": 184253481, "fx_rate_to_usd": null, "pe_ratio": 2689.22223198, "pb_ratio": 210.2776224, "ptbv_ratio": 210.2776224, "ps_ratio": 411.05498238, "pcf_ratio": 1100.18396874, "pfcf_ratio": 3331.81450452, "ev_ebitda": 1083.11589352, "ev_ebit": 1903.76895021, "ev_sales": 410.57622809, "ev_fcf": 3327.93395193, "earnings_yield": 0.00037185, "fcf_yield": 0.00030049, "dividend_yield": 0, "buyback_yield": 0.00034302, "shareholder_yield": 0.00034302, "debt_paydown_yield": null, "total_yield": 0.00034302, "gross_margin": 0.41793744, "operating_margin": 0.21566495, "net_margin": 0.15285274, "ebitda_margin": 0.37906953, "fcf_margin": 0.12337271, "roe": 0.07819273, "roa": 0.06673644, "roic": 0.10958094, "roc_greenblatt": null, "asset_turnover": 0.43660613, "cash_conversion": 0.80713444, "accruals_ratio": -0.09639002, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.26297224, "debt_to_assets": 0.00166372, "interest_coverage": 1073.37931034, "current_ratio": 1.79570063, "quick_ratio": 1.79570063, "net_debt": -69101000, "revenue_growth_1y": 0.012174, "revenue_growth_3y_cagr": 0.13008434, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.02804965, "eps_growth_3y_cagr": 0.42006929, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.06500833, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.178274, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01257862, "price_return_3m": -0.00617284, "price_return_6m": 0.33609959, "price_return_9m": 0.71276596, "price_return_12m": 0.91097923, "price_return_12m_ex1m": 0.88724036, "distance_from_52w_high": -0.02424242, "distance_from_52w_low": 0.93975904, "relative_strength": 0.73783865, "local_beta": -0.261, "volatility_252d": 0.352839, "volatility_60d": 0.838472, "max_drawdown_12m": -0.20909091, "revenue_ttm": 144335000, "gross_profit_ttm": 60323000, "ebit_ttm": 31128000, "ebitda_ttm": 54713000, "net_income_ttm": 22062000, "eps_diluted_ttm": 0.11973722, "operating_cash_flow_ttm": 53927000, "capital_expenditure_ttm": -36120000, "fcf_ttm": 17807000, "dividends_paid_ttm": null, "share_repurchases_ttm": -20351000, "shares_issued_ttm": 0, "interest_expense_ttm": 29000, "cash_and_equivalents": 69651000, "total_current_assets": 79273000, "total_current_liabilities": 44146000, "net_ppe": null, "total_assets": 330584000, "total_debt": 550000, "total_equity": 282149000, "net_working_capital": -34351000, "book_value_per_share": 1.53130893, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.53130893, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 80, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 83, "rank_pcf": 67, "rank_ev_ebitda": 77, "rank_ev_ebit": 86, "rank_earnings_yield": 76, "rank_fcf_yield": 65, "rank_dividend_yield": 74, "rank_shareholder_yield": 44, "rank_total_yield": 54, "rank_roe": 44, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 55, "rank_fcf_margin": 30, "rank_piotroski": 16, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7, "value_composite": 94, "quality_composite": 13, "momentum_composite": 5, "growth_composite": 22, "yield_composite": 71, "svqf_composite": 88, "vc1_composite": 93, "vc2_composite": 90, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 91, "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": 322, "os": 0.5, "value": 0.06, "quality": 0.87, "momentum": 0.95, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 2689.2222, "earnings_yield": 0.0004, "shareholder_yield": 0.0003, "roe": 0.0782, "momentum_12_1": 0.8872, "complete_fields": { "id": 8716, "ticker_id": 28415, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:19.940222+00:00", "batch_id": "", "os_score_delta": null, "price_close": 322, "market_cap": 59329620882, "market_cap_usd": 59329620882, "enterprise_value": 59260519882, "shares_outstanding": 184253481, "fx_rate_to_usd": null, "pe_ratio": 2689.22223198, "pb_ratio": 210.2776224, "ptbv_ratio": 210.2776224, "ps_ratio": 411.05498238, "pcf_ratio": 1100.18396874, "pfcf_ratio": 3331.81450452, "ev_ebitda": 1083.11589352, "ev_ebit": 1903.76895021, "ev_sales": 410.57622809, "ev_fcf": 3327.93395193, "earnings_yield": 0.00037185, "fcf_yield": 0.00030049, "dividend_yield": 0, "buyback_yield": 0.00034302, "shareholder_yield": 0.00034302, "debt_paydown_yield": null, "total_yield": 0.00034302, "gross_margin": 0.41793744, "operating_margin": 0.21566495, "net_margin": 0.15285274, "ebitda_margin": 0.37906953, "fcf_margin": 0.12337271, "roe": 0.07819273, "roa": 0.06673644, "roic": 0.10958094, "roc_greenblatt": null, "asset_turnover": 0.43660613, "cash_conversion": 0.80713444, "accruals_ratio": -0.09639002, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.26297224, "debt_to_assets": 0.00166372, "interest_coverage": 1073.37931034, "current_ratio": 1.79570063, "quick_ratio": 1.79570063, "net_debt": -69101000, "revenue_growth_1y": 0.012174, "revenue_growth_3y_cagr": 0.13008434, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.02804965, "eps_growth_3y_cagr": 0.42006929, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.06500833, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.178274, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01257862, "price_return_3m": -0.00617284, "price_return_6m": 0.33609959, "price_return_9m": 0.71276596, "price_return_12m": 0.91097923, "price_return_12m_ex1m": 0.88724036, "distance_from_52w_high": -0.02424242, "distance_from_52w_low": 0.93975904, "relative_strength": 0.73783865, "local_beta": -0.261, "volatility_252d": 0.352839, "volatility_60d": 0.838472, "max_drawdown_12m": -0.20909091, "revenue_ttm": 144335000, "gross_profit_ttm": 60323000, "ebit_ttm": 31128000, "ebitda_ttm": 54713000, "net_income_ttm": 22062000, "eps_diluted_ttm": 0.11973722, "operating_cash_flow_ttm": 53927000, "capital_expenditure_ttm": -36120000, "fcf_ttm": 17807000, "dividends_paid_ttm": null, "share_repurchases_ttm": -20351000, "shares_issued_ttm": 0, "interest_expense_ttm": 29000, "cash_and_equivalents": 69651000, "total_current_assets": 79273000, "total_current_liabilities": 44146000, "net_ppe": null, "total_assets": 330584000, "total_debt": 550000, "total_equity": 282149000, "net_working_capital": -34351000, "book_value_per_share": 1.53130893, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.53130893, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 80, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 83, "rank_pcf": 67, "rank_ev_ebitda": 77, "rank_ev_ebit": 86, "rank_earnings_yield": 76, "rank_fcf_yield": 65, "rank_dividend_yield": 74, "rank_shareholder_yield": 44, "rank_total_yield": 54, "rank_roe": 44, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 55, "rank_fcf_margin": 30, "rank_piotroski": 16, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7, "value_composite": 94, "quality_composite": 13, "momentum_composite": 5, "growth_composite": 22, "yield_composite": 71, "svqf_composite": 88, "vc1_composite": 93, "vc2_composite": 90, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 91, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "income_statement": { "revenue": 144335000, "cost_of_revenue": 84012000, "gross_profit": 60323000, "ebit": 31128000, "ebitda": 54713000, "pretax_income": null, "tax_provision": null, "net_income": 22062000, "net_income_to_common": 22062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47547000, "total_current_assets": 58787000, "total_assets": 324684000, "short_term_debt": 155000, "long_term_debt": 302000, "total_debt": 457000, "total_liabilities": null, "total_equity": 278307000, "shares_outstanding": 176592171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 53927000, "capital_expenditure": -36120000, "free_cash_flow": 17807000, "dividends_paid": null, "share_repurchases": -20351000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 394136, "ticker_id": 28415, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54713000", "netIncome": "22062000", "grossProfit": "60323000", "totalRevenue": "144335000", "costOfRevenue": "84012000", "interestExpense": "29000", "operatingIncome": "31128000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22071000" }, "balance": { "totalDebt": "457000", "totalAssets": "324684000", "longTermDebt": "302000", "shortTermDebt": "155000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176592171", "totalCurrentAssets": "58787000", "totalShareholderEquity": "278307000", "totalCurrentLiabilities": "44461000", "cashAndShortTermInvestments": "47547000" }, "cashflow": { "freeCashFlow": "17807000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "53927000", "repurchaseOfStock": "-20351000", "capitalExpenditures": "-36120000" } }, "revenue": 144335000, "cost_of_revenue": 84012000, "gross_profit": 60323000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31128000, "depreciation_amortisation": 22071000, "ebitda": 54713000, "interest_expense": 29000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 22062000, "net_income_continuing_ops": null, "net_income_to_common": 22062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47547000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58787000, "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": 324684000, "short_term_debt": 155000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44461000, "long_term_debt": 302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 278307000, "shares_outstanding": 176592171, "operating_cash_flow": 53927000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -20351000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54713000", "netIncome": "22062000", "grossProfit": "60323000", "totalRevenue": "144335000", "costOfRevenue": "84012000", "interestExpense": "29000", "operatingIncome": "31128000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22071000" }, "balance": { "totalDebt": "457000", "totalAssets": "324684000", "longTermDebt": "302000", "shortTermDebt": "155000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176592171", "totalCurrentAssets": "58787000", "totalShareholderEquity": "278307000", "totalCurrentLiabilities": "44461000", "cashAndShortTermInvestments": "47547000" }, "cashflow": { "freeCashFlow": "17807000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "53927000", "repurchaseOfStock": "-20351000", "capitalExpenditures": "-36120000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "income_statement": { "revenue": 142599000, "cost_of_revenue": 91348000, "gross_profit": 51251000, "ebit": 17815000, "ebitda": 42553000, "pretax_income": null, "tax_provision": null, "net_income": 11351000, "net_income_to_common": 11351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48758000, "total_current_assets": 57016000, "total_assets": 305754000, "short_term_debt": 155000, "long_term_debt": 465000, "total_debt": 620000, "total_liabilities": null, "total_equity": 272671000, "shares_outstanding": 184263481, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19582000, "capital_expenditure": -20995000, "free_cash_flow": -1413000, "dividends_paid": null, "share_repurchases": -12515000, "shares_issued": 828000, "net_debt_issued": null }, "complete_fields": { "id": 394139, "ticker_id": 28415, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42553000", "netIncome": "11351000", "grossProfit": "51251000", "totalRevenue": "142599000", "costOfRevenue": "91348000", "interestExpense": "37000", "operatingIncome": "17815000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24613000" }, "balance": { "totalDebt": "620000", "totalAssets": "305754000", "longTermDebt": "465000", "shortTermDebt": "155000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "184263481", "totalCurrentAssets": "57016000", "totalShareholderEquity": "272671000", "totalCurrentLiabilities": "28796000", "cashAndShortTermInvestments": "48758000" }, "cashflow": { "freeCashFlow": "-1413000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "828000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "19582000", "repurchaseOfStock": "-12515000", "capitalExpenditures": "-20995000" } }, "revenue": 142599000, "cost_of_revenue": 91348000, "gross_profit": 51251000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17815000, "depreciation_amortisation": 24613000, "ebitda": 42553000, "interest_expense": 37000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11351000, "net_income_continuing_ops": null, "net_income_to_common": 11351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48758000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57016000, "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": 305754000, "short_term_debt": 155000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28796000, "long_term_debt": 465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 272671000, "shares_outstanding": 184263481, "operating_cash_flow": 19582000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -12515000, "shares_issued": 828000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1413000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42553000", "netIncome": "11351000", "grossProfit": "51251000", "totalRevenue": "142599000", "costOfRevenue": "91348000", "interestExpense": "37000", "operatingIncome": "17815000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24613000" }, "balance": { "totalDebt": "620000", "totalAssets": "305754000", "longTermDebt": "465000", "shortTermDebt": "155000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "184263481", "totalCurrentAssets": "57016000", "totalShareholderEquity": "272671000", "totalCurrentLiabilities": "28796000", "cashAndShortTermInvestments": "48758000" }, "cashflow": { "freeCashFlow": "-1413000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "828000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "19582000", "repurchaseOfStock": "-12515000", "capitalExpenditures": "-20995000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "income_statement": { "revenue": 154436000, "cost_of_revenue": 102594000, "gross_profit": 51842000, "ebit": 24189000, "ebitda": 52689000, "pretax_income": null, "tax_provision": null, "net_income": 15236000, "net_income_to_common": 15236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60007000, "total_current_assets": 68721000, "total_assets": 321220000, "short_term_debt": 169000, "long_term_debt": 570000, "total_debt": 739000, "total_liabilities": null, "total_equity": 269752000, "shares_outstanding": 191556496, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48377000, "capital_expenditure": -23279000, "free_cash_flow": 25098000, "dividends_paid": null, "share_repurchases": -373000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 394140, "ticker_id": 28415, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "52689000", "netIncome": "15236000", "grossProfit": "51842000", "totalRevenue": "154436000", "costOfRevenue": "102594000", "interestExpense": "177000", "operatingIncome": "24189000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28026000" }, "balance": { "totalDebt": "739000", "totalAssets": "321220000", "longTermDebt": "570000", "shortTermDebt": "169000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "191556496", "totalCurrentAssets": "68721000", "totalShareholderEquity": "269752000", "totalCurrentLiabilities": "43863000", "cashAndShortTermInvestments": "60007000" }, "cashflow": { "freeCashFlow": "25098000", "dividendsPaid": null, "issuanceOfDebt": "4271000", "issuanceOfStock": "0", "repaymentOfDebt": "-4271000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "48377000", "repurchaseOfStock": "-373000", "capitalExpenditures": "-23279000" } }, "revenue": 154436000, "cost_of_revenue": 102594000, "gross_profit": 51842000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24189000, "depreciation_amortisation": 28026000, "ebitda": 52689000, "interest_expense": 177000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15236000, "net_income_continuing_ops": null, "net_income_to_common": 15236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60007000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68721000, "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": 321220000, "short_term_debt": 169000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43863000, "long_term_debt": 570000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 269752000, "shares_outstanding": 191556496, "operating_cash_flow": 48377000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -373000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "52689000", "netIncome": "15236000", "grossProfit": "51842000", "totalRevenue": "154436000", "costOfRevenue": "102594000", "interestExpense": "177000", "operatingIncome": "24189000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28026000" }, "balance": { "totalDebt": "739000", "totalAssets": "321220000", "longTermDebt": "570000", "shortTermDebt": "169000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "191556496", "totalCurrentAssets": "68721000", "totalShareholderEquity": "269752000", "totalCurrentLiabilities": "43863000", "cashAndShortTermInvestments": "60007000" }, "cashflow": { "freeCashFlow": "25098000", "dividendsPaid": null, "issuanceOfDebt": "4271000", "issuanceOfStock": "0", "repaymentOfDebt": "-4271000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "48377000", "repurchaseOfStock": "-373000", "capitalExpenditures": "-23279000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "income_statement": { "revenue": 100009000, "cost_of_revenue": 61757000, "gross_profit": 38252000, "ebit": 15829000, "ebitda": 34997000, "pretax_income": null, "tax_provision": null, "net_income": 7704000, "net_income_to_common": 7704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34138000, "total_current_assets": 45648000, "total_assets": 305590000, "short_term_debt": 169000, "long_term_debt": 683000, "total_debt": 852000, "total_liabilities": null, "total_equity": 245465000, "shares_outstanding": 173953095, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15734000, "capital_expenditure": -21301000, "free_cash_flow": -5567000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 394141, "ticker_id": 28415, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "34997000", "netIncome": "7704000", "grossProfit": "38252000", "totalRevenue": "100009000", "costOfRevenue": "61757000", "interestExpense": "135000", "operatingIncome": "15829000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19590000" }, "balance": { "totalDebt": "852000", "totalAssets": "305590000", "longTermDebt": "683000", "shortTermDebt": "169000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "173953095", "totalCurrentAssets": "45648000", "totalShareholderEquity": "245465000", "totalCurrentLiabilities": "47759000", "cashAndShortTermInvestments": "34138000" }, "cashflow": { "freeCashFlow": "-5567000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "15734000", "repurchaseOfStock": "0", "capitalExpenditures": "-21301000" } }, "revenue": 100009000, "cost_of_revenue": 61757000, "gross_profit": 38252000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15829000, "depreciation_amortisation": 19590000, "ebitda": 34997000, "interest_expense": 135000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7704000, "net_income_continuing_ops": null, "net_income_to_common": 7704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34138000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45648000, "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": 305590000, "short_term_debt": 169000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47759000, "long_term_debt": 683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 245465000, "shares_outstanding": 173953095, "operating_cash_flow": 15734000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5567000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "34997000", "netIncome": "7704000", "grossProfit": "38252000", "totalRevenue": "100009000", "costOfRevenue": "61757000", "interestExpense": "135000", "operatingIncome": "15829000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19590000" }, "balance": { "totalDebt": "852000", "totalAssets": "305590000", "longTermDebt": "683000", "shortTermDebt": "169000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "173953095", "totalCurrentAssets": "45648000", "totalShareholderEquity": "245465000", "totalCurrentLiabilities": "47759000", "cashAndShortTermInvestments": "34138000" }, "cashflow": { "freeCashFlow": "-5567000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "15734000", "repurchaseOfStock": "0", "capitalExpenditures": "-21301000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 394142, "ticker_id": 28415, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "15500000", "issuanceOfStock": null, "repaymentOfDebt": "-15500000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "15500000", "issuanceOfStock": null, "repaymentOfDebt": "-15500000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "income_statement": { "revenue": 43296000, "cost_of_revenue": 22096000, "gross_profit": 21200000, "ebit": 15274000, "ebitda": 15543000, "pretax_income": null, "tax_provision": null, "net_income": 10250000, "net_income_to_common": 10250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69651000, "total_current_assets": 79273000, "total_assets": 330584000, "short_term_debt": 173000, "long_term_debt": 377000, "total_debt": 550000, "total_liabilities": null, "total_equity": 282149000, "shares_outstanding": 184253481, "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": 394137, "ticker_id": 28415, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15543000", "netIncome": "10250000", "grossProfit": "21200000", "totalRevenue": "43296000", "costOfRevenue": "22096000", "interestExpense": "80000", "operatingIncome": "15274000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "550000", "totalAssets": "330584000", "longTermDebt": "377000", "shortTermDebt": "173000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "184253481", "totalCurrentAssets": "79273000", "totalShareholderEquity": "282149000", "totalCurrentLiabilities": "44146000", "cashAndShortTermInvestments": "69651000" } }, "revenue": 43296000, "cost_of_revenue": 22096000, "gross_profit": 21200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15274000, "depreciation_amortisation": null, "ebitda": 15543000, "interest_expense": 80000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10250000, "net_income_continuing_ops": null, "net_income_to_common": 10250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69651000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 79273000, "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": 330584000, "short_term_debt": 173000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44146000, "long_term_debt": 377000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 282149000, "shares_outstanding": 184253481, "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": "15543000", "netIncome": "10250000", "grossProfit": "21200000", "totalRevenue": "43296000", "costOfRevenue": "22096000", "interestExpense": "80000", "operatingIncome": "15274000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "550000", "totalAssets": "330584000", "longTermDebt": "377000", "shortTermDebt": "173000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "184253481", "totalCurrentAssets": "79273000", "totalShareholderEquity": "282149000", "totalCurrentLiabilities": "44146000", "cashAndShortTermInvestments": "69651000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+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": 48758000, "total_current_assets": 57016000, "total_assets": 305754000, "short_term_debt": 155000, "long_term_debt": 465000, "total_debt": 620000, "total_liabilities": null, "total_equity": 272671000, "shares_outstanding": 184263481, "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": 394138, "ticker_id": 28415, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:52:55.258841+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "620000", "totalAssets": "305754000", "longTermDebt": "465000", "shortTermDebt": "155000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "184263481", "totalCurrentAssets": "57016000", "totalShareholderEquity": "272671000", "totalCurrentLiabilities": "28796000", "cashAndShortTermInvestments": "48758000" } }, "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": 48758000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57016000, "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": 305754000, "short_term_debt": 155000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28796000, "long_term_debt": 465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 272671000, "shares_outstanding": 184263481, "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": "620000", "totalAssets": "305754000", "longTermDebt": "465000", "shortTermDebt": "155000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "184263481", "totalCurrentAssets": "57016000", "totalShareholderEquity": "272671000", "totalCurrentLiabilities": "28796000", "cashAndShortTermInvestments": "48758000" } } } ] }, "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "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" ] } } }