{ "ticker": { "uuid": "725562cb-17ff-44ee-8c4a-cb35e4bb5d1f", "symbol": "SPEC", "name": "INSPECS Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/725562cb-17ff-44ee-8c4a-cb35e4bb5d1f/", "api_url": "https://sharemaestro.com/factors/api/tickers/725562cb-17ff-44ee-8c4a-cb35e4bb5d1f/" }, "ticker_metadata": { "id": 31114, "uuid": "725562cb-17ff-44ee-8c4a-cb35e4bb5d1f", "symbol": "SPEC", "name": "INSPECS Group plc", "asset_type": "equity", "market_cap": 85912440, "stock_exchange_id": 19, "industry": "Medical Instruments & Supplies", "sector": "Healthcare", "description": "INSPECS Group plc designs, produces, sells, markets, and distributes fashion eyewear, lenses, and OEM products in the United Kingdom, Europe, North America, South America, Asia, Africa, and Australia. It operates through Frames and Optics product distribution and Manufacturing segments. The company offers its products under the retail brands, such as Barbour, Barbour International, BUFFALO David Bitton, CAT, Free Country, Henri-Lloyd, Hype, JOSEPH, Lamb, Liberty, Lyle & Scott, Marc O'Polo, MINI, O'Neill, RADLEY, Superdry & Co, TALBOT RUNHOF, Ted Baker, and VIKTOR & ROLF and in house brands under BOTANIQ, SAVILE ROW Titanium, SAVILE ROW, BRENDEL Eyewear, FREIGEIST, HUMPHREY'S eyewear, JOS ESCHENBACH, and TITANFLEX names. INSPECS Group plc was founded in 1988 and is based in Bath, 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": "725562cb-17ff-44ee-8c4a-cb35e4bb5d1f", "symbol": "SPEC", "name": "INSPECS Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/725562cb-17ff-44ee-8c4a-cb35e4bb5d1f/", "api_url": "https://sharemaestro.com/factors/api/tickers/725562cb-17ff-44ee-8c4a-cb35e4bb5d1f/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.31, "value": 0.26, "quality": 0.17, "momentum": 0.93, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 84.5, "market_cap": 8591243862.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0017, "shareholder_yield": 0, "roe": -0.1199, "piotroski_f_score": 5, "momentum_12_1": 0.7396, "volatility_252d": 0.4559 }, "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": "2026-06-07T13:36:26.100983+00:00", "batch_id": "" }, "size": { "price_close": 84.5, "market_cap": 8591243862.5, "market_cap_usd": 8591243862.5, "enterprise_value": 8635033862.5, "shares_outstanding": 101671525, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 107.7731, "ptbv_ratio": 107.7731, "ps_ratio": 44.8159, "pcf_ratio": 92378.9663, "pfcf_ratio": -3804.8024, "ev_ebitda": 595.8483, "ev_ebit": 1518.9154, "ev_sales": 45.0443, "ev_fcf": -3824.1957, "earnings_yield": null, "fcf_yield": -0.0003, "price_to_sales": 44.8159, "price_to_book": 107.7731, "price_to_cashflow": 92378.9663, "ebitda_to_ev": 0.0017, "sales_yield": 0.0222 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0, "total_yield": 0.0 }, "quality": { "gross_margin": 0.5173, "operating_margin": 0.0297, "net_margin": -0.0499, "ebitda_margin": 0.0756, "fcf_margin": -0.0118, "roe": -0.1199, "roa": -0.0473, "roic": 0.0345, "roc_greenblatt": null, "asset_turnover": 0.9479, "cash_conversion": 0.2362, "accruals_ratio": -0.0477, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0287, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4904, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.0217, "debt_to_assets": 0.2956, "interest_coverage": 1.9416, "current_ratio": 1.3369, "quick_ratio": 1.3369, "net_debt": 43790000, "local_beta": 0.3156, "volatility_252d": 0.4559, "volatility_60d": 1.0463, "max_drawdown_12m": -0.202, "risk_adjusted_momentum": 1.6223 }, "growth": { "revenue_growth_1y": -0.0085, "revenue_growth_3y_cagr": -0.0156, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.4978, "book_value_growth_1y": -0.1433, "revenue_growth": -0.0085, "earnings_growth": null }, "momentum": { "price_return_1m": 0.012, "price_return_3m": 0.0181, "price_return_6m": 0.1736, "price_return_9m": 0.9651, "price_return_12m": 0.7604, "price_return_12m_ex1m": 0.7396, "momentum_6m": 0.1736, "momentum_12m": 0.7604, "momentum_12_1": 0.7396, "distance_from_52w_high": 0, "distance_from_52w_low": 1.1392, "relative_strength": 0.5873 }, "raw_ttm": { "revenue_ttm": 191701000, "gross_profit_ttm": 99176000, "ebit_ttm": 5685000, "ebitda_ttm": 14492000, "net_income_ttm": -9558000, "eps_diluted_ttm": -0.094, "operating_cash_flow_ttm": 93000, "capital_expenditure_ttm": -2351000, "fcf_ttm": -2258000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2928000, "cash_and_equivalents": 15986000, "total_current_assets": 102507000, "total_current_liabilities": 76675000, "net_ppe": null, "total_assets": 202230000, "total_debt": 59776000, "total_equity": 79716000, "net_working_capital": 21733000, "book_value_per_share": 0.7841, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.7841 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 41, "rank_ptbv": 41, "rank_ps": 23, "rank_pcf": 100, "rank_ev_ebitda": 44, "rank_ev_ebit": 79, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 76, "rank_shareholder_yield": 72, "rank_total_yield": 70, "rank_roe": 79, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 40, "rank_fcf_margin": 73, "rank_piotroski": 55, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 10 }, "composites": { "value_composite": 74, "quality_composite": 83, "momentum_composite": 7, "growth_composite": 75, "yield_composite": 83, "svqf_composite": 46, "vc1_composite": 67, "vc2_composite": 72, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.2102, "os_score": 0.31, "value_percentile": 0.26, "quality_percentile": 0.17, "momentum_percentile": 0.93, "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": 45, "small_cap_core_rank": 74, "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": 8774, "ticker_id": 31114, "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": "2026-06-07T13:36:26.100983+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.5, "market_cap": 8591243862.5, "market_cap_usd": 8591243862.5, "enterprise_value": 8635033862.5, "shares_outstanding": 101671525, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 107.77314294, "ptbv_ratio": 107.77314294, "ps_ratio": 44.81585314, "pcf_ratio": 92378.96626344, "pfcf_ratio": -3804.80241918, "ev_ebitda": 595.84832063, "ev_ebit": 1518.91536719, "ev_sales": 45.04428179, "ev_fcf": -3824.19568756, "earnings_yield": null, "fcf_yield": -0.00026149, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 4.726e-05, "total_yield": 4.726e-05, "gross_margin": 0.51734733, "operating_margin": 0.02965556, "net_margin": -0.04985889, "ebitda_margin": 0.07559689, "fcf_margin": -0.01177876, "roe": -0.11990065, "roa": -0.04726302, "roic": 0.03452261, "roc_greenblatt": null, "asset_turnover": 0.94793552, "cash_conversion": 0.23624189, "accruals_ratio": -0.04772289, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.02166713, "debt_to_assets": 0.29558424, "interest_coverage": 1.94159836, "current_ratio": 1.33690251, "quick_ratio": 1.33690251, "net_debt": 43790000, "revenue_growth_1y": -0.00850294, "revenue_growth_3y_cagr": -0.01559515, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.49779541, "book_value_growth_1y": -0.14328089, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.028708, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01197605, "price_return_3m": 0.01807229, "price_return_6m": 0.17361111, "price_return_9m": 0.96511628, "price_return_12m": 0.76041667, "price_return_12m_ex1m": 0.73958333, "distance_from_52w_high": 0, "distance_from_52w_low": 1.13924051, "relative_strength": 0.58727608, "local_beta": 0.3156, "volatility_252d": 0.455884, "volatility_60d": 1.046317, "max_drawdown_12m": -0.2020202, "revenue_ttm": 191701000, "gross_profit_ttm": 99176000, "ebit_ttm": 5685000, "ebitda_ttm": 14492000, "net_income_ttm": -9558000, "eps_diluted_ttm": -0.09400862, "operating_cash_flow_ttm": 93000, "capital_expenditure_ttm": -2351000, "fcf_ttm": -2258000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2928000, "cash_and_equivalents": 15986000, "total_current_assets": 102507000, "total_current_liabilities": 76675000, "net_ppe": null, "total_assets": 202230000, "total_debt": 59776000, "total_equity": 79716000, "net_working_capital": 21733000, "book_value_per_share": 0.78405434, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.78405434, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 41, "rank_ptbv": 41, "rank_ps": 23, "rank_pcf": 100, "rank_ev_ebitda": 44, "rank_ev_ebit": 79, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 76, "rank_shareholder_yield": 72, "rank_total_yield": 70, "rank_roe": 79, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 40, "rank_fcf_margin": 73, "rank_piotroski": 55, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 10, "value_composite": 74, "quality_composite": 83, "momentum_composite": 7, "growth_composite": 75, "yield_composite": 83, "svqf_composite": 46, "vc1_composite": 67, "vc2_composite": 72, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 74, "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": 84.5, "os": 0.31, "value": 0.26, "quality": 0.17, "momentum": 0.93, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1199, "momentum_12_1": 0.7396, "complete_fields": { "id": 8774, "ticker_id": 31114, "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": "2026-06-07T13:36:26.100983+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.5, "market_cap": 8591243862.5, "market_cap_usd": 8591243862.5, "enterprise_value": 8635033862.5, "shares_outstanding": 101671525, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 107.77314294, "ptbv_ratio": 107.77314294, "ps_ratio": 44.81585314, "pcf_ratio": 92378.96626344, "pfcf_ratio": -3804.80241918, "ev_ebitda": 595.84832063, "ev_ebit": 1518.91536719, "ev_sales": 45.04428179, "ev_fcf": -3824.19568756, "earnings_yield": null, "fcf_yield": -0.00026149, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 4.726e-05, "total_yield": 4.726e-05, "gross_margin": 0.51734733, "operating_margin": 0.02965556, "net_margin": -0.04985889, "ebitda_margin": 0.07559689, "fcf_margin": -0.01177876, "roe": -0.11990065, "roa": -0.04726302, "roic": 0.03452261, "roc_greenblatt": null, "asset_turnover": 0.94793552, "cash_conversion": 0.23624189, "accruals_ratio": -0.04772289, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.02166713, "debt_to_assets": 0.29558424, "interest_coverage": 1.94159836, "current_ratio": 1.33690251, "quick_ratio": 1.33690251, "net_debt": 43790000, "revenue_growth_1y": -0.00850294, "revenue_growth_3y_cagr": -0.01559515, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.49779541, "book_value_growth_1y": -0.14328089, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.028708, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01197605, "price_return_3m": 0.01807229, "price_return_6m": 0.17361111, "price_return_9m": 0.96511628, "price_return_12m": 0.76041667, "price_return_12m_ex1m": 0.73958333, "distance_from_52w_high": 0, "distance_from_52w_low": 1.13924051, "relative_strength": 0.58727608, "local_beta": 0.3156, "volatility_252d": 0.455884, "volatility_60d": 1.046317, "max_drawdown_12m": -0.2020202, "revenue_ttm": 191701000, "gross_profit_ttm": 99176000, "ebit_ttm": 5685000, "ebitda_ttm": 14492000, "net_income_ttm": -9558000, "eps_diluted_ttm": -0.09400862, "operating_cash_flow_ttm": 93000, "capital_expenditure_ttm": -2351000, "fcf_ttm": -2258000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2928000, "cash_and_equivalents": 15986000, "total_current_assets": 102507000, "total_current_liabilities": 76675000, "net_ppe": null, "total_assets": 202230000, "total_debt": 59776000, "total_equity": 79716000, "net_working_capital": 21733000, "book_value_per_share": 0.78405434, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.78405434, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 41, "rank_ptbv": 41, "rank_ps": 23, "rank_pcf": 100, "rank_ev_ebitda": 44, "rank_ev_ebit": 79, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 76, "rank_shareholder_yield": 72, "rank_total_yield": 70, "rank_roe": 79, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 40, "rank_fcf_margin": 73, "rank_piotroski": 55, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 10, "value_composite": 74, "quality_composite": 83, "momentum_composite": 7, "growth_composite": 75, "yield_composite": 83, "svqf_composite": 46, "vc1_composite": 67, "vc2_composite": 72, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 74, "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": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "income_statement": { "revenue": 191701000, "cost_of_revenue": 92525000, "gross_profit": 99176000, "ebit": 5685000, "ebitda": 14492000, "pretax_income": null, "tax_provision": null, "net_income": -9558000, "net_income_to_common": -9558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15986000, "total_current_assets": 102507000, "total_assets": 202230000, "short_term_debt": 11887000, "long_term_debt": 36432000, "total_debt": 59776000, "total_liabilities": null, "total_equity": 79716000, "shares_outstanding": 101671525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93000, "capital_expenditure": -2351000, "free_cash_flow": -2258000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -406000 }, "complete_fields": { "id": 397967, "ticker_id": 31114, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14492000", "netIncome": "-9558000", "grossProfit": "99176000", "totalRevenue": "191701000", "costOfRevenue": "92525000", "interestExpense": "2928000", "operatingIncome": "5685000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11805000" }, "balance": { "totalDebt": "59776000", "totalAssets": "202230000", "longTermDebt": "36432000", "shortTermDebt": "11887000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "102507000", "totalShareholderEquity": "79716000", "totalCurrentLiabilities": "76675000", "cashAndShortTermInvestments": "15986000" }, "cashflow": { "freeCashFlow": "-2258000", "dividendsPaid": null, "issuanceOfDebt": "1721000", "issuanceOfStock": null, "repaymentOfDebt": "-2127000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "93000", "repurchaseOfStock": null, "capitalExpenditures": "-2351000" } }, "revenue": 191701000, "cost_of_revenue": 92525000, "gross_profit": 99176000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5685000, "depreciation_amortisation": 11805000, "ebitda": 14492000, "interest_expense": 2928000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9558000, "net_income_continuing_ops": null, "net_income_to_common": -9558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15986000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102507000, "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": 202230000, "short_term_debt": 11887000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76675000, "long_term_debt": 36432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 79716000, "shares_outstanding": 101671525, "operating_cash_flow": 93000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -406000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14492000", "netIncome": "-9558000", "grossProfit": "99176000", "totalRevenue": "191701000", "costOfRevenue": "92525000", "interestExpense": "2928000", "operatingIncome": "5685000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11805000" }, "balance": { "totalDebt": "59776000", "totalAssets": "202230000", "longTermDebt": "36432000", "shortTermDebt": "11887000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "102507000", "totalShareholderEquity": "79716000", "totalCurrentLiabilities": "76675000", "cashAndShortTermInvestments": "15986000" }, "cashflow": { "freeCashFlow": "-2258000", "dividendsPaid": null, "issuanceOfDebt": "1721000", "issuanceOfStock": null, "repaymentOfDebt": "-2127000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "93000", "repurchaseOfStock": null, "capitalExpenditures": "-2351000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "income_statement": { "revenue": 193345000, "cost_of_revenue": 91963000, "gross_profit": 101382000, "ebit": 5903000, "ebitda": 17533000, "pretax_income": null, "tax_provision": null, "net_income": -4608000, "net_income_to_common": -4608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23960000, "total_current_assets": 108467000, "total_assets": 225754000, "short_term_debt": 11573000, "long_term_debt": 35263000, "total_debt": 62467000, "total_liabilities": null, "total_equity": 93048000, "shares_outstanding": 101671525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7120000, "capital_expenditure": -2584000, "free_cash_flow": 4536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2561000 }, "complete_fields": { "id": 397970, "ticker_id": 31114, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17533000", "netIncome": "-4608000", "grossProfit": "101382000", "totalRevenue": "193345000", "costOfRevenue": "91963000", "interestExpense": "3716000", "operatingIncome": "5903000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12250000" }, "balance": { "totalDebt": "62467000", "totalAssets": "225754000", "longTermDebt": "35263000", "shortTermDebt": "11573000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "108467000", "totalShareholderEquity": "93048000", "totalCurrentLiabilities": "86233000", "cashAndShortTermInvestments": "23960000" }, "cashflow": { "freeCashFlow": "4536000", "dividendsPaid": null, "issuanceOfDebt": "39451000", "issuanceOfStock": null, "repaymentOfDebt": "-36890000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7120000", "repurchaseOfStock": null, "capitalExpenditures": "-2584000" } }, "revenue": 193345000, "cost_of_revenue": 91963000, "gross_profit": 101382000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5903000, "depreciation_amortisation": 12250000, "ebitda": 17533000, "interest_expense": 3716000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4608000, "net_income_continuing_ops": null, "net_income_to_common": -4608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23960000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108467000, "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": 225754000, "short_term_debt": 11573000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86233000, "long_term_debt": 35263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 62467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 93048000, "shares_outstanding": 101671525, "operating_cash_flow": 7120000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2561000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4536000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17533000", "netIncome": "-4608000", "grossProfit": "101382000", "totalRevenue": "193345000", "costOfRevenue": "91963000", "interestExpense": "3716000", "operatingIncome": "5903000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12250000" }, "balance": { "totalDebt": "62467000", "totalAssets": "225754000", "longTermDebt": "35263000", "shortTermDebt": "11573000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "108467000", "totalShareholderEquity": "93048000", "totalCurrentLiabilities": "86233000", "cashAndShortTermInvestments": "23960000" }, "cashflow": { "freeCashFlow": "4536000", "dividendsPaid": null, "issuanceOfDebt": "39451000", "issuanceOfStock": null, "repaymentOfDebt": "-36890000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7120000", "repurchaseOfStock": null, "capitalExpenditures": "-2584000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "income_statement": { "revenue": 203292000, "cost_of_revenue": 99745000, "gross_profit": 103547000, "ebit": 2888000, "ebitda": 17271000, "pretax_income": null, "tax_provision": null, "net_income": -997000, "net_income_to_common": -997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20070000, "total_current_assets": 97991000, "total_assets": 221906000, "short_term_debt": 10537000, "long_term_debt": 33733000, "total_debt": 62121000, "total_liabilities": null, "total_equity": 103517000, "shares_outstanding": 101671525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12665000, "capital_expenditure": -5750000, "free_cash_flow": 6915000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4014000 }, "complete_fields": { "id": 397971, "ticker_id": 31114, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17271000", "netIncome": "-997000", "grossProfit": "103547000", "totalRevenue": "203292000", "costOfRevenue": "99745000", "interestExpense": "4017000", "operatingIncome": "2888000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13039000" }, "balance": { "totalDebt": "62121000", "totalAssets": "221906000", "longTermDebt": "33733000", "shortTermDebt": "10537000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "97991000", "totalShareholderEquity": "103517000", "totalCurrentLiabilities": "65856000", "cashAndShortTermInvestments": "20070000" }, "cashflow": { "freeCashFlow": "6915000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4014000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12665000", "repurchaseOfStock": null, "capitalExpenditures": "-5750000" } }, "revenue": 203292000, "cost_of_revenue": 99745000, "gross_profit": 103547000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2888000, "depreciation_amortisation": 13039000, "ebitda": 17271000, "interest_expense": 4017000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -997000, "net_income_continuing_ops": null, "net_income_to_common": -997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20070000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 97991000, "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": 221906000, "short_term_debt": 10537000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65856000, "long_term_debt": 33733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 62121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 103517000, "shares_outstanding": 101671525, "operating_cash_flow": 12665000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4014000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17271000", "netIncome": "-997000", "grossProfit": "103547000", "totalRevenue": "203292000", "costOfRevenue": "99745000", "interestExpense": "4017000", "operatingIncome": "2888000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13039000" }, "balance": { "totalDebt": "62121000", "totalAssets": "221906000", "longTermDebt": "33733000", "shortTermDebt": "10537000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "97991000", "totalShareholderEquity": "103517000", "totalCurrentLiabilities": "65856000", "cashAndShortTermInvestments": "20070000" }, "cashflow": { "freeCashFlow": "6915000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4014000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12665000", "repurchaseOfStock": null, "capitalExpenditures": "-5750000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "income_statement": { "revenue": 200957000, "cost_of_revenue": 102097000, "gross_profit": 98860000, "ebit": -1186000, "ebitda": 8281000, "pretax_income": null, "tax_provision": null, "net_income": -6319000, "net_income_to_common": -6319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22153000, "total_current_assets": 105968000, "total_assets": 236770000, "short_term_debt": 49602000, "long_term_debt": 186000, "total_debt": 69784000, "total_liabilities": null, "total_equity": 107541000, "shares_outstanding": 101671525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4002000, "capital_expenditure": -3500000, "free_cash_flow": 502000, "dividends_paid": -1271000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1942000 }, "complete_fields": { "id": 397972, "ticker_id": 31114, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8281000", "netIncome": "-6319000", "grossProfit": "98860000", "totalRevenue": "200957000", "costOfRevenue": "102097000", "interestExpense": "2308000", "operatingIncome": "-1186000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13637000" }, "balance": { "totalDebt": "69784000", "totalAssets": "236770000", "longTermDebt": "186000", "shortTermDebt": "49602000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "105968000", "totalShareholderEquity": "107541000", "totalCurrentLiabilities": "106955000", "cashAndShortTermInvestments": "22153000" }, "cashflow": { "freeCashFlow": "502000", "dividendsPaid": "-1271000", "issuanceOfDebt": "10334000", "issuanceOfStock": "0", "repaymentOfDebt": "-8392000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4002000", "repurchaseOfStock": null, "capitalExpenditures": "-3500000" } }, "revenue": 200957000, "cost_of_revenue": 102097000, "gross_profit": 98860000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1186000, "depreciation_amortisation": 13637000, "ebitda": 8281000, "interest_expense": 2308000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6319000, "net_income_continuing_ops": null, "net_income_to_common": -6319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22153000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 105968000, "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": 236770000, "short_term_debt": 49602000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106955000, "long_term_debt": 186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 69784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 107541000, "shares_outstanding": 101671525, "operating_cash_flow": 4002000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1271000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1942000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8281000", "netIncome": "-6319000", "grossProfit": "98860000", "totalRevenue": "200957000", "costOfRevenue": "102097000", "interestExpense": "2308000", "operatingIncome": "-1186000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13637000" }, "balance": { "totalDebt": "69784000", "totalAssets": "236770000", "longTermDebt": "186000", "shortTermDebt": "49602000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "105968000", "totalShareholderEquity": "107541000", "totalCurrentLiabilities": "106955000", "cashAndShortTermInvestments": "22153000" }, "cashflow": { "freeCashFlow": "502000", "dividendsPaid": "-1271000", "issuanceOfDebt": "10334000", "issuanceOfStock": "0", "repaymentOfDebt": "-8392000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4002000", "repurchaseOfStock": null, "capitalExpenditures": "-3500000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+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": 0, "share_repurchases": null, "shares_issued": 263033.7, "net_debt_issued": null }, "complete_fields": { "id": 397973, "ticker_id": 31114, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+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": "0", "issuanceOfDebt": null, "issuanceOfStock": "263033.7", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 263033.7, "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": "0", "issuanceOfDebt": null, "issuanceOfStock": "263033.7", "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": "2026-06-07T13:21:02.606005+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": 15986000, "total_current_assets": 102507000, "total_assets": 202230000, "short_term_debt": 11887000, "long_term_debt": 36432000, "total_debt": 59776000, "total_liabilities": null, "total_equity": 79716000, "shares_outstanding": 101671525, "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": 397966, "ticker_id": 31114, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "59776000", "totalAssets": "202230000", "longTermDebt": "36432000", "shortTermDebt": "11887000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "102507000", "totalShareholderEquity": "79716000", "totalCurrentLiabilities": "76675000", "cashAndShortTermInvestments": "15986000" } }, "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": 15986000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102507000, "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": 202230000, "short_term_debt": 11887000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76675000, "long_term_debt": 36432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 79716000, "shares_outstanding": 101671525, "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": "59776000", "totalAssets": "202230000", "longTermDebt": "36432000", "shortTermDebt": "11887000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "102507000", "totalShareholderEquity": "79716000", "totalCurrentLiabilities": "76675000", "cashAndShortTermInvestments": "15986000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+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": 22667000, "total_current_assets": 100216000, "total_assets": 203834000, "short_term_debt": 2012000, "long_term_debt": null, "total_debt": 58639000, "total_liabilities": null, "total_equity": 89101000, "shares_outstanding": 101671525, "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": 397968, "ticker_id": 31114, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "58639000", "totalAssets": "203834000", "longTermDebt": null, "shortTermDebt": "2012000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "100216000", "totalShareholderEquity": "89101000", "totalCurrentLiabilities": "69158000", "cashAndShortTermInvestments": "22667000" } }, "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": 22667000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100216000, "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": 203834000, "short_term_debt": 2012000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69158000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 58639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 89101000, "shares_outstanding": 101671525, "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": "58639000", "totalAssets": "203834000", "longTermDebt": null, "shortTermDebt": "2012000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "100216000", "totalShareholderEquity": "89101000", "totalCurrentLiabilities": "69158000", "cashAndShortTermInvestments": "22667000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+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": 23960000, "total_current_assets": 108467000, "total_assets": 225754000, "short_term_debt": 11573000, "long_term_debt": 35263000, "total_debt": 62467000, "total_liabilities": null, "total_equity": 93048000, "shares_outstanding": 101671525, "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": 397969, "ticker_id": 31114, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:02.606005+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "62467000", "totalAssets": "225754000", "longTermDebt": "35263000", "shortTermDebt": "11573000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "108467000", "totalShareholderEquity": "93048000", "totalCurrentLiabilities": "86233000", "cashAndShortTermInvestments": "23960000" } }, "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": 23960000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108467000, "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": 225754000, "short_term_debt": 11573000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86233000, "long_term_debt": 35263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 62467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 93048000, "shares_outstanding": 101671525, "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": "62467000", "totalAssets": "225754000", "longTermDebt": "35263000", "shortTermDebt": "11573000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "101671525", "totalCurrentAssets": "108467000", "totalShareholderEquity": "93048000", "totalCurrentLiabilities": "86233000", "cashAndShortTermInvestments": "23960000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }