{ "ticker": { "uuid": "72e44410-abf5-425a-8f19-556d230a90ad", "symbol": "MDZ", "name": "MediaZest plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/72e44410-abf5-425a-8f19-556d230a90ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/72e44410-abf5-425a-8f19-556d230a90ad/" }, "ticker_metadata": { "id": 29897, "uuid": "72e44410-abf5-425a-8f19-556d230a90ad", "symbol": "MDZ", "name": "MediaZest plc", "asset_type": "equity", "market_cap": 2054760, "stock_exchange_id": 19, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "MediaZest plc, through its subsidiaries, provides audio, visual, content management, and consumer interaction platform. The company's products include projection products, such as window projections, interactive projections onto walls and floors, and building and projection mapping; virtual mannequin products; and hologram products. It also provides digital signage networks, video walls, wireless presentation, and LED solutions; audio solutions comprising commercial audio equipment, in-store music, directional speakers, and custom audio services; integrated self-service kiosks; and Microsoft team rooms. In addition, the company offers client requirements, system design, product sourcing, build and test, data tracking and reporting, maintenance and content management, installation, and content creation services, as well as customer data software and audience measurement solutions. It offers its products to retailers, brand owners, corporate, automotive, and financial sectors. The company operates in the United Kingdom, the Channel Islands, and rest of Europe. MediaZest plc was incorporated in 2004 and is based in Woking, 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": "72e44410-abf5-425a-8f19-556d230a90ad", "symbol": "MDZ", "name": "MediaZest plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/72e44410-abf5-425a-8f19-556d230a90ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/72e44410-abf5-425a-8f19-556d230a90ad/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.94, "value": 0.68, "quality": 0.9, "momentum": 0.92, "coverage": 0.879, "confidence": 0.66, "delta": null }, "headline_factors": { "price": 0.12, "market_cap": 195088964.01, "pe_ratio": 1990.7037, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0017, "shareholder_yield": 0, "roe": 0.1422, "piotroski_f_score": 9, "momentum_12_1": 0.5385, "volatility_252d": 0.6574 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:39.766443+00:00", "batch_id": "" }, "size": { "price_close": 0.115, "market_cap": 195088964.01, "market_cap_usd": 195088964.01, "enterprise_value": 196720964.01, "shares_outstanding": 1696425774, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1990.7037, "pb_ratio": 283.148, "ptbv_ratio": 283.148, "ps_ratio": 46.9641, "pcf_ratio": 408.1359, "pfcf_ratio": 490.1733, "ev_ebitda": 594.3232, "ev_ebit": 882.1568, "ev_sales": 47.357, "ev_fcf": 494.2738, "earnings_yield": 0.0005, "fcf_yield": 0.002, "price_to_sales": 46.9641, "price_to_book": 283.148, "price_to_cashflow": 408.1359, "ebitda_to_ev": 0.0017, "sales_yield": 0.0211 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0013, "total_yield": 0.0013 }, "quality": { "gross_margin": 0.5648, "operating_margin": 0.0537, "net_margin": 0.0236, "ebitda_margin": 0.0797, "fcf_margin": 0.0958, "roe": 0.1422, "roa": 0.0193, "roic": 0.0721, "roc_greenblatt": null, "asset_turnover": 0.8161, "cash_conversion": 4.0612, "accruals_ratio": -0.0747, "sbc_to_revenue": null, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2485, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4609, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.9305, "debt_to_assets": 0.3401, "interest_coverage": 1.8583, "current_ratio": 0.4895, "quick_ratio": 0.4895, "net_debt": 1632000, "local_beta": 1.0295, "volatility_252d": 0.6574, "volatility_60d": 1.4249, "max_drawdown_12m": -0.2846, "risk_adjusted_momentum": 0.819 }, "growth": { "revenue_growth_1y": 0.3513, "revenue_growth_3y_cagr": 0.1378, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.0138, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1658, "revenue_growth": 0.3513, "earnings_growth": null }, "momentum": { "price_return_1m": 0.15, "price_return_3m": -0.0417, "price_return_6m": 0.4375, "price_return_9m": 0.3529, "price_return_12m": 0.7692, "price_return_12m_ex1m": 0.5385, "momentum_6m": 0.4375, "momentum_12m": 0.7692, "momentum_12_1": 0.5385, "distance_from_52w_high": -0.1154, "distance_from_52w_low": 0.8254, "relative_strength": 0.5961 }, "raw_ttm": { "revenue_ttm": 4154000, "gross_profit_ttm": 2346000, "ebit_ttm": 223000, "ebitda_ttm": 331000, "net_income_ttm": 98000, "eps_diluted_ttm": 0.0001, "operating_cash_flow_ttm": 478000, "capital_expenditure_ttm": -80000, "fcf_ttm": 398000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 120000, "cash_and_equivalents": 99000, "total_current_assets": 1935000, "total_current_liabilities": 3953000, "net_ppe": null, "total_assets": 5090000, "total_debt": 1731000, "total_equity": 689000, "net_working_capital": -919000, "book_value_per_share": 0.0004, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0004 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 66, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 23, "rank_pcf": 25, "rank_ev_ebitda": 44, "rank_ev_ebit": 57, "rank_earnings_yield": 63, "rank_fcf_yield": 14, "rank_dividend_yield": 81, "rank_shareholder_yield": 74, "rank_total_yield": 15, "rank_roe": 26, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 35, "rank_fcf_margin": 40, "rank_piotroski": 1, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 10 }, "composites": { "value_composite": 32, "quality_composite": 10, "momentum_composite": 8, "growth_composite": 15, "yield_composite": 71, "svqf_composite": 82, "vc1_composite": 29, "vc2_composite": 67, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.7823, "os_score": 0.94, "value_percentile": 0.68, "quality_percentile": 0.9, "momentum_percentile": 0.92, "factor_coverage": 0.879, "signal_confidence": 0.66, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 69, "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": 8907, "ticker_id": 29897, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:39.766443+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.115, "market_cap": 195088964.01, "market_cap_usd": 195088964.01, "enterprise_value": 196720964.01, "shares_outstanding": 1696425774, "fx_rate_to_usd": null, "pe_ratio": 1990.70371439, "pb_ratio": 283.1479884, "ptbv_ratio": 283.1479884, "ps_ratio": 46.96412229, "pcf_ratio": 408.13590797, "pfcf_ratio": 490.17327641, "ev_ebitda": 594.32315411, "ev_ebit": 882.15678928, "ev_sales": 47.35699663, "ev_fcf": 494.27377892, "earnings_yield": 0.00050233, "fcf_yield": 0.00202317, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00134298, "total_yield": 0.00134298, "gross_margin": 0.56475686, "operating_margin": 0.0536832, "net_margin": 0.02359172, "ebitda_margin": 0.07968223, "fcf_margin": 0.09581127, "roe": 0.14223512, "roa": 0.01925344, "roic": 0.07205946, "roc_greenblatt": null, "asset_turnover": 0.81611002, "cash_conversion": 4.06122449, "accruals_ratio": -0.07465619, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.9305136, "debt_to_assets": 0.34007859, "interest_coverage": 1.85833333, "current_ratio": 0.48950164, "quick_ratio": 0.48950164, "net_debt": 1632000, "revenue_growth_1y": 0.35133377, "revenue_growth_3y_cagr": 0.13781711, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.01379354, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.16582064, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.248479, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15, "price_return_3m": -0.04166667, "price_return_6m": 0.4375, "price_return_9m": 0.35294118, "price_return_12m": 0.76923077, "price_return_12m_ex1m": 0.53846154, "distance_from_52w_high": -0.11538462, "distance_from_52w_low": 0.82539683, "relative_strength": 0.59609019, "local_beta": 1.0295, "volatility_252d": 0.657433, "volatility_60d": 1.424929, "max_drawdown_12m": -0.28461538, "revenue_ttm": 4154000, "gross_profit_ttm": 2346000, "ebit_ttm": 223000, "ebitda_ttm": 331000, "net_income_ttm": 98000, "eps_diluted_ttm": 5.777e-05, "operating_cash_flow_ttm": 478000, "capital_expenditure_ttm": -80000, "fcf_ttm": 398000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 120000, "cash_and_equivalents": 99000, "total_current_assets": 1935000, "total_current_liabilities": 3953000, "net_ppe": null, "total_assets": 5090000, "total_debt": 1731000, "total_equity": 689000, "net_working_capital": -919000, "book_value_per_share": 0.00040615, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00040615, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 66, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 23, "rank_pcf": 25, "rank_ev_ebitda": 44, "rank_ev_ebit": 57, "rank_earnings_yield": 63, "rank_fcf_yield": 14, "rank_dividend_yield": 81, "rank_shareholder_yield": 74, "rank_total_yield": 15, "rank_roe": 26, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 35, "rank_fcf_margin": 40, "rank_piotroski": 1, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 10, "value_composite": 32, "quality_composite": 10, "momentum_composite": 8, "growth_composite": 15, "yield_composite": 71, "svqf_composite": 82, "vc1_composite": 29, "vc2_composite": 67, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.879, "signal_confidence": 0.66, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 69, "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": 0.12, "os": 0.94, "value": 0.68, "quality": 0.9, "momentum": 0.92, "confidence": 0.66, "coverage": 0.879, "pe_ratio": 1990.7037, "earnings_yield": 0.0005, "shareholder_yield": 0, "roe": 0.1422, "momentum_12_1": 0.5385, "complete_fields": { "id": 8907, "ticker_id": 29897, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:39.766443+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.115, "market_cap": 195088964.01, "market_cap_usd": 195088964.01, "enterprise_value": 196720964.01, "shares_outstanding": 1696425774, "fx_rate_to_usd": null, "pe_ratio": 1990.70371439, "pb_ratio": 283.1479884, "ptbv_ratio": 283.1479884, "ps_ratio": 46.96412229, "pcf_ratio": 408.13590797, "pfcf_ratio": 490.17327641, "ev_ebitda": 594.32315411, "ev_ebit": 882.15678928, "ev_sales": 47.35699663, "ev_fcf": 494.27377892, "earnings_yield": 0.00050233, "fcf_yield": 0.00202317, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00134298, "total_yield": 0.00134298, "gross_margin": 0.56475686, "operating_margin": 0.0536832, "net_margin": 0.02359172, "ebitda_margin": 0.07968223, "fcf_margin": 0.09581127, "roe": 0.14223512, "roa": 0.01925344, "roic": 0.07205946, "roc_greenblatt": null, "asset_turnover": 0.81611002, "cash_conversion": 4.06122449, "accruals_ratio": -0.07465619, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.9305136, "debt_to_assets": 0.34007859, "interest_coverage": 1.85833333, "current_ratio": 0.48950164, "quick_ratio": 0.48950164, "net_debt": 1632000, "revenue_growth_1y": 0.35133377, "revenue_growth_3y_cagr": 0.13781711, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.01379354, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.16582064, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.248479, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15, "price_return_3m": -0.04166667, "price_return_6m": 0.4375, "price_return_9m": 0.35294118, "price_return_12m": 0.76923077, "price_return_12m_ex1m": 0.53846154, "distance_from_52w_high": -0.11538462, "distance_from_52w_low": 0.82539683, "relative_strength": 0.59609019, "local_beta": 1.0295, "volatility_252d": 0.657433, "volatility_60d": 1.424929, "max_drawdown_12m": -0.28461538, "revenue_ttm": 4154000, "gross_profit_ttm": 2346000, "ebit_ttm": 223000, "ebitda_ttm": 331000, "net_income_ttm": 98000, "eps_diluted_ttm": 5.777e-05, "operating_cash_flow_ttm": 478000, "capital_expenditure_ttm": -80000, "fcf_ttm": 398000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 120000, "cash_and_equivalents": 99000, "total_current_assets": 1935000, "total_current_liabilities": 3953000, "net_ppe": null, "total_assets": 5090000, "total_debt": 1731000, "total_equity": 689000, "net_working_capital": -919000, "book_value_per_share": 0.00040615, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00040615, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 66, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 23, "rank_pcf": 25, "rank_ev_ebitda": 44, "rank_ev_ebit": 57, "rank_earnings_yield": 63, "rank_fcf_yield": 14, "rank_dividend_yield": 81, "rank_shareholder_yield": 74, "rank_total_yield": 15, "rank_roe": 26, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 35, "rank_fcf_margin": 40, "rank_piotroski": 1, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 10, "value_composite": 32, "quality_composite": 10, "momentum_composite": 8, "growth_composite": 15, "yield_composite": 71, "svqf_composite": 82, "vc1_composite": 29, "vc2_composite": 67, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.879, "signal_confidence": 0.66, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 69, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "income_statement": { "revenue": 4154000, "cost_of_revenue": 1808000, "gross_profit": 2346000, "ebit": 223000, "ebitda": 331000, "pretax_income": null, "tax_provision": null, "net_income": 98000, "net_income_to_common": 98000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99000, "total_current_assets": 1935000, "total_assets": 5090000, "short_term_debt": 1198000, "long_term_debt": 159000, "total_debt": 1731000, "total_liabilities": null, "total_equity": 689000, "shares_outstanding": 1696425774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 478000, "capital_expenditure": -80000, "free_cash_flow": 398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262000 }, "complete_fields": { "id": 395756, "ticker_id": 29897, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "331000", "netIncome": "98000", "grossProfit": "2346000", "totalRevenue": "4154000", "costOfRevenue": "1808000", "interestExpense": "120000", "operatingIncome": "223000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "108000" }, "balance": { "totalDebt": "1731000", "totalAssets": "5090000", "longTermDebt": "159000", "shortTermDebt": "1198000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "1935000", "totalShareholderEquity": "689000", "totalCurrentLiabilities": "3953000", "cashAndShortTermInvestments": "99000" }, "cashflow": { "freeCashFlow": "398000", "dividendsPaid": null, "issuanceOfDebt": "30000", "issuanceOfStock": "0", "repaymentOfDebt": "-292000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "478000", "repurchaseOfStock": null, "capitalExpenditures": "-80000" } }, "revenue": 4154000, "cost_of_revenue": 1808000, "gross_profit": 2346000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223000, "depreciation_amortisation": 108000, "ebitda": 331000, "interest_expense": 120000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 98000, "net_income_continuing_ops": null, "net_income_to_common": 98000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1935000, "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": 5090000, "short_term_debt": 1198000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3953000, "long_term_debt": 159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 689000, "shares_outstanding": 1696425774, "operating_cash_flow": 478000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -80000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -262000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "331000", "netIncome": "98000", "grossProfit": "2346000", "totalRevenue": "4154000", "costOfRevenue": "1808000", "interestExpense": "120000", "operatingIncome": "223000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "108000" }, "balance": { "totalDebt": "1731000", "totalAssets": "5090000", "longTermDebt": "159000", "shortTermDebt": "1198000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "1935000", "totalShareholderEquity": "689000", "totalCurrentLiabilities": "3953000", "cashAndShortTermInvestments": "99000" }, "cashflow": { "freeCashFlow": "398000", "dividendsPaid": null, "issuanceOfDebt": "30000", "issuanceOfStock": "0", "repaymentOfDebt": "-292000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "478000", "repurchaseOfStock": null, "capitalExpenditures": "-80000" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "income_statement": { "revenue": 3074000, "cost_of_revenue": 1479000, "gross_profit": 1595000, "ebit": -60000, "ebitda": 14000, "pretax_income": null, "tax_provision": null, "net_income": -214000, "net_income_to_common": -214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000, "total_current_assets": 789000, "total_assets": 3972000, "short_term_debt": 1404000, "long_term_debt": 163000, "total_debt": 1969000, "total_liabilities": null, "total_equity": 591000, "shares_outstanding": 1696425774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -108000, "capital_expenditure": -28000, "free_cash_flow": -136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 120000, "net_debt_issued": 89000 }, "complete_fields": { "id": 395759, "ticker_id": 29897, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14000", "netIncome": "-214000", "grossProfit": "1595000", "totalRevenue": "3074000", "costOfRevenue": "1479000", "interestExpense": "151000", "operatingIncome": "-60000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "74000" }, "balance": { "totalDebt": "1969000", "totalAssets": "3972000", "longTermDebt": "163000", "shortTermDebt": "1404000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "789000", "totalShareholderEquity": "591000", "totalCurrentLiabilities": "2889000", "cashAndShortTermInvestments": "64000" }, "cashflow": { "freeCashFlow": "-136000", "dividendsPaid": null, "issuanceOfDebt": "97000", "issuanceOfStock": "120000", "repaymentOfDebt": "-8000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-108000", "repurchaseOfStock": null, "capitalExpenditures": "-28000" } }, "revenue": 3074000, "cost_of_revenue": 1479000, "gross_profit": 1595000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60000, "depreciation_amortisation": 74000, "ebitda": 14000, "interest_expense": 151000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -214000, "net_income_continuing_ops": null, "net_income_to_common": -214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 789000, "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": 3972000, "short_term_debt": 1404000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2889000, "long_term_debt": 163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 591000, "shares_outstanding": 1696425774, "operating_cash_flow": -108000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 120000, "net_debt_issued": 89000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -136000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14000", "netIncome": "-214000", "grossProfit": "1595000", "totalRevenue": "3074000", "costOfRevenue": "1479000", "interestExpense": "151000", "operatingIncome": "-60000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "74000" }, "balance": { "totalDebt": "1969000", "totalAssets": "3972000", "longTermDebt": "163000", "shortTermDebt": "1404000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "789000", "totalShareholderEquity": "591000", "totalCurrentLiabilities": "2889000", "cashAndShortTermInvestments": "64000" }, "cashflow": { "freeCashFlow": "-136000", "dividendsPaid": null, "issuanceOfDebt": "97000", "issuanceOfStock": "120000", "repaymentOfDebt": "-8000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-108000", "repurchaseOfStock": null, "capitalExpenditures": "-28000" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "income_statement": { "revenue": 2335000, "cost_of_revenue": 1073000, "gross_profit": 1262000, "ebit": -292000, "ebitda": -322000, "pretax_income": null, "tax_provision": null, "net_income": -553000, "net_income_to_common": -553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40000, "total_current_assets": 543000, "total_assets": 3412000, "short_term_debt": 1160000, "long_term_debt": 159000, "total_debt": 1416000, "total_liabilities": null, "total_equity": 688000, "shares_outstanding": 1396425774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162000, "capital_expenditure": -47000, "free_cash_flow": 115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3000 }, "complete_fields": { "id": 395760, "ticker_id": 29897, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-322000", "netIncome": "-553000", "grossProfit": "1262000", "totalRevenue": "2335000", "costOfRevenue": "1073000", "interestExpense": "164000", "operatingIncome": "-292000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "67000" }, "balance": { "totalDebt": "1416000", "totalAssets": "3412000", "longTermDebt": "159000", "shortTermDebt": "1160000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "1396425774", "totalCurrentAssets": "543000", "totalShareholderEquity": "688000", "totalCurrentLiabilities": "2529000", "cashAndShortTermInvestments": "40000" }, "cashflow": { "freeCashFlow": "115000", "dividendsPaid": null, "issuanceOfDebt": "161000", "issuanceOfStock": "0", "repaymentOfDebt": "-164000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "162000", "repurchaseOfStock": null, "capitalExpenditures": "-47000" } }, "revenue": 2335000, "cost_of_revenue": 1073000, "gross_profit": 1262000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -292000, "depreciation_amortisation": 67000, "ebitda": -322000, "interest_expense": 164000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -553000, "net_income_continuing_ops": null, "net_income_to_common": -553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 543000, "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": 3412000, "short_term_debt": 1160000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2529000, "long_term_debt": 159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 688000, "shares_outstanding": 1396425774, "operating_cash_flow": 162000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -47000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-322000", "netIncome": "-553000", "grossProfit": "1262000", "totalRevenue": "2335000", "costOfRevenue": "1073000", "interestExpense": "164000", "operatingIncome": "-292000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "67000" }, "balance": { "totalDebt": "1416000", "totalAssets": "3412000", "longTermDebt": "159000", "shortTermDebt": "1160000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "1396425774", "totalCurrentAssets": "543000", "totalShareholderEquity": "688000", "totalCurrentLiabilities": "2529000", "cashAndShortTermInvestments": "40000" }, "cashflow": { "freeCashFlow": "115000", "dividendsPaid": null, "issuanceOfDebt": "161000", "issuanceOfStock": "0", "repaymentOfDebt": "-164000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "162000", "repurchaseOfStock": null, "capitalExpenditures": "-47000" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "income_statement": { "revenue": 2820000, "cost_of_revenue": 1321000, "gross_profit": 1499000, "ebit": 157000, "ebitda": 220000, "pretax_income": null, "tax_provision": null, "net_income": 12000, "net_income_to_common": 12000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45000, "total_current_assets": 840000, "total_assets": 3729000, "short_term_debt": 1243000, "long_term_debt": 26000, "total_debt": 1387000, "total_liabilities": null, "total_equity": 1241000, "shares_outstanding": 1396425774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24000, "capital_expenditure": -35000, "free_cash_flow": -59000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9000 }, "complete_fields": { "id": 395761, "ticker_id": 29897, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "220000", "netIncome": "12000", "grossProfit": "1499000", "totalRevenue": "2820000", "costOfRevenue": "1321000", "interestExpense": "145000", "operatingIncome": "157000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "63000" }, "balance": { "totalDebt": "1387000", "totalAssets": "3729000", "longTermDebt": "26000", "shortTermDebt": "1243000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "1396425774", "totalCurrentAssets": "840000", "totalShareholderEquity": "1241000", "totalCurrentLiabilities": "2405000", "cashAndShortTermInvestments": "45000" }, "cashflow": { "freeCashFlow": "-59000", "dividendsPaid": null, "issuanceOfDebt": "1000", "issuanceOfStock": null, "repaymentOfDebt": "-10000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "-24000", "repurchaseOfStock": null, "capitalExpenditures": "-35000" } }, "revenue": 2820000, "cost_of_revenue": 1321000, "gross_profit": 1499000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157000, "depreciation_amortisation": 63000, "ebitda": 220000, "interest_expense": 145000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12000, "net_income_continuing_ops": null, "net_income_to_common": 12000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 840000, "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": 3729000, "short_term_debt": 1243000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2405000, "long_term_debt": 26000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1241000, "shares_outstanding": 1396425774, "operating_cash_flow": -24000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -35000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -59000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "220000", "netIncome": "12000", "grossProfit": "1499000", "totalRevenue": "2820000", "costOfRevenue": "1321000", "interestExpense": "145000", "operatingIncome": "157000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "63000" }, "balance": { "totalDebt": "1387000", "totalAssets": "3729000", "longTermDebt": "26000", "shortTermDebt": "1243000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "1396425774", "totalCurrentAssets": "840000", "totalShareholderEquity": "1241000", "totalCurrentLiabilities": "2405000", "cashAndShortTermInvestments": "45000" }, "cashflow": { "freeCashFlow": "-59000", "dividendsPaid": null, "issuanceOfDebt": "1000", "issuanceOfStock": null, "repaymentOfDebt": "-10000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "-24000", "repurchaseOfStock": null, "capitalExpenditures": "-35000" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+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": 395762, "ticker_id": 29897, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "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": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+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": 99000, "total_current_assets": 1935000, "total_assets": 5090000, "short_term_debt": 1198000, "long_term_debt": 159000, "total_debt": 1731000, "total_liabilities": null, "total_equity": 689000, "shares_outstanding": 1696425774, "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": 395755, "ticker_id": 29897, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1731000", "totalAssets": "5090000", "longTermDebt": "159000", "shortTermDebt": "1198000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "1935000", "totalShareholderEquity": "689000", "totalCurrentLiabilities": "3953000", "cashAndShortTermInvestments": "99000" } }, "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": 99000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1935000, "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": 5090000, "short_term_debt": 1198000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3953000, "long_term_debt": 159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 689000, "shares_outstanding": 1696425774, "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": "1731000", "totalAssets": "5090000", "longTermDebt": "159000", "shortTermDebt": "1198000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "1935000", "totalShareholderEquity": "689000", "totalCurrentLiabilities": "3953000", "cashAndShortTermInvestments": "99000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+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": 0, "total_current_assets": 620000, "total_assets": 3758000, "short_term_debt": 1366000, "long_term_debt": 456000, "total_debt": 1822000, "total_liabilities": null, "total_equity": 644000, "shares_outstanding": 1696425774, "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": 395757, "ticker_id": 29897, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1822000", "totalAssets": "3758000", "longTermDebt": "456000", "shortTermDebt": "1366000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "620000", "totalShareholderEquity": "644000", "totalCurrentLiabilities": "2658000", "cashAndShortTermInvestments": "0" } }, "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": 0, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 620000, "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": 3758000, "short_term_debt": 1366000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2658000, "long_term_debt": 456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 644000, "shares_outstanding": 1696425774, "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": "1822000", "totalAssets": "3758000", "longTermDebt": "456000", "shortTermDebt": "1366000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "620000", "totalShareholderEquity": "644000", "totalCurrentLiabilities": "2658000", "cashAndShortTermInvestments": "0" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+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": 64000, "total_current_assets": 789000, "total_assets": 3972000, "short_term_debt": 1404000, "long_term_debt": 163000, "total_debt": 1969000, "total_liabilities": null, "total_equity": 591000, "shares_outstanding": 1696425774, "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": 395758, "ticker_id": 29897, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:04:43.762532+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1969000", "totalAssets": "3972000", "longTermDebt": "163000", "shortTermDebt": "1404000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "789000", "totalShareholderEquity": "591000", "totalCurrentLiabilities": "2889000", "cashAndShortTermInvestments": "64000" } }, "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": 64000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 789000, "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": 3972000, "short_term_debt": 1404000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2889000, "long_term_debt": 163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 591000, "shares_outstanding": 1696425774, "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": "1969000", "totalAssets": "3972000", "longTermDebt": "163000", "shortTermDebt": "1404000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "1696425774", "totalCurrentAssets": "789000", "totalShareholderEquity": "591000", "totalCurrentLiabilities": "2889000", "cashAndShortTermInvestments": "64000" } } } ] }, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }