{ "ticker": { "uuid": "7a1a49c1-325b-4c90-8b1d-c8f918197267", "symbol": "NICL", "name": "Nichols plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/7a1a49c1-325b-4c90-8b1d-c8f918197267/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a1a49c1-325b-4c90-8b1d-c8f918197267/" }, "ticker_metadata": { "id": 30201, "uuid": "7a1a49c1-325b-4c90-8b1d-c8f918197267", "symbol": "NICL", "name": "Nichols plc", "asset_type": "equity", "market_cap": 342237888, "stock_exchange_id": 19, "industry": "Beverages - Non-Alcoholic", "sector": "Consumer Defensive", "description": "Nichols plc, together with its subsidiaries, engages in supply of soft drinks to the retail, wholesale, catering, licensed, and leisure industries in the United Kingdom, the Middle East, Africa, and internationally. It operates through Packaged and Out of Home segments. The company offers squash, still drinks, flavored water and carbonates, and energy drinks under the Vimto, Levi Roots, and SLUSH PUPPiE brands; and mixers, juices, cordials, post-mix, and frozen drinks under the ICEE, CocaCola, Pepsi, IRN BRU, Old Jamaica, Ocean Spray, and Sunkist brands. It distributes its products through grocery, wholesalers, and convenience stores, as well as cinemas chains, theme parks, pubs, and restaurants. The company also exports its products. Nichols plc was founded in 1908 and is headquartered in Newton-le-Willows, 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": "7a1a49c1-325b-4c90-8b1d-c8f918197267", "symbol": "NICL", "name": "Nichols plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/7a1a49c1-325b-4c90-8b1d-c8f918197267/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a1a49c1-325b-4c90-8b1d-c8f918197267/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.09, "value": 0.07, "quality": 0.83, "momentum": 0.11, "coverage": 0.909, "confidence": 0.553, "delta": null }, "headline_factors": { "price": 942, "market_cap": 34404184638, "pe_ratio": 1928.7019, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0008, "shareholder_yield": 0.0009, "roe": 0.205, "piotroski_f_score": 6, "momentum_12_1": -0.3067, "volatility_252d": 0.2698 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.243027+00:00", "batch_id": "" }, "size": { "price_close": 942, "market_cap": 34404184638, "market_cap_usd": 34404184638, "enterprise_value": 34344270638, "shares_outstanding": 36522489, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1928.7019, "pb_ratio": 395.3868, "ptbv_ratio": 395.3868, "ps_ratio": 199.0879, "pcf_ratio": 2035.6301, "pfcf_ratio": 2143.5629, "ev_ebitda": 1317.8922, "ev_ebit": 1189.9889, "ev_sales": 198.7412, "ev_fcf": 2139.8299, "earnings_yield": 0.0005, "fcf_yield": 0.0005, "price_to_sales": 199.0879, "price_to_book": 395.3868, "price_to_cashflow": 2035.6301, "ebitda_to_ev": 0.0008, "sales_yield": 0.005 }, "yield": { "dividend_yield": 0.0009, "buyback_yield": 0, "shareholder_yield": 0.0009, "debt_paydown_yield": null, "total_yield": 0.0009 }, "quality": { "gross_margin": 0.4569, "operating_margin": 0.167, "net_margin": 0.1032, "ebitda_margin": 0.1508, "fcf_margin": 0.0929, "roe": 0.205, "roa": 0.1376, "roic": 0.7987, "roc_greenblatt": null, "asset_turnover": 1.3332, "cash_conversion": 0.8998, "accruals_ratio": 0.0072, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0798, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6091, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.2991, "debt_to_assets": 0.0129, "interest_coverage": 246.6752, "current_ratio": 2.9134, "quick_ratio": 2.9134, "net_debt": -59914000, "local_beta": 0.5081, "volatility_252d": 0.2698, "volatility_60d": 0.5244, "max_drawdown_12m": -0.3801, "risk_adjusted_momentum": -1.1371 }, "growth": { "revenue_growth_1y": 0.0121, "revenue_growth_3y_cagr": 0.0619, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0293, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1783, "book_value_growth_1y": -0.1372, "revenue_growth": 0.0121, "earnings_growth": -0.0293 }, "momentum": { "price_return_1m": -0.0042, "price_return_3m": 0.0376, "price_return_6m": -0.0559, "price_return_9m": -0.1735, "price_return_12m": -0.3097, "price_return_12m_ex1m": -0.3067, "momentum_6m": -0.0559, "momentum_12m": -0.3097, "momentum_12_1": -0.3067, "distance_from_52w_high": -0.3568, "distance_from_52w_low": 0.0376, "relative_strength": -0.4828 }, "raw_ttm": { "revenue_ttm": 172809000, "gross_profit_ttm": 78954000, "ebit_ttm": 28861000, "ebitda_ttm": 26060000, "net_income_ttm": 17838000, "eps_diluted_ttm": 0.4884, "operating_cash_flow_ttm": 16901000, "capital_expenditure_ttm": -851000, "fcf_ttm": 16050000, "dividends_paid_ttm": -31153000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 117000, "cash_and_equivalents": 61586000, "total_current_assets": 116951000, "total_current_liabilities": 40142000, "net_ppe": null, "total_assets": 129623000, "total_debt": 1672000, "total_equity": 87014000, "net_working_capital": 15223000, "book_value_per_share": 2.3825, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.3825 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 65, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 64, "rank_pcf": 89, "rank_ev_ebitda": 83, "rank_ev_ebit": 71, "rank_earnings_yield": 61, "rank_fcf_yield": 56, "rank_dividend_yield": 8, "rank_shareholder_yield": 17, "rank_total_yield": 25, "rank_roe": 16, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 48, "rank_fcf_margin": 41, "rank_piotroski": 36, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 83 }, "composites": { "value_composite": 93, "quality_composite": 17, "momentum_composite": 89, "growth_composite": 79, "yield_composite": 9, "svqf_composite": 81, "vc1_composite": 94, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.241, "os_score": 0.09, "value_percentile": 0.07, "quality_percentile": 0.83, "momentum_percentile": 0.11, "factor_coverage": 0.909, "signal_confidence": 0.553, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 88, "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": 8964, "ticker_id": 30201, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.243027+00:00", "batch_id": "", "os_score_delta": null, "price_close": 942, "market_cap": 34404184638, "market_cap_usd": 34404184638, "enterprise_value": 34344270638, "shares_outstanding": 36522489, "fx_rate_to_usd": null, "pe_ratio": 1928.70190817, "pb_ratio": 395.38677268, "ptbv_ratio": 395.38677268, "ps_ratio": 199.08792157, "pcf_ratio": 2035.63011881, "pfcf_ratio": 2143.56290579, "ev_ebitda": 1317.89219639, "ev_ebit": 1189.98893448, "ev_sales": 198.74121509, "ev_fcf": 2139.82994629, "earnings_yield": 0.00051848, "fcf_yield": 0.00046733, "dividend_yield": 0.0009055, "buyback_yield": 0, "shareholder_yield": 0.0009055, "debt_paydown_yield": null, "total_yield": 0.0009055, "gross_margin": 0.45688593, "operating_margin": 0.16701098, "net_margin": 0.10322379, "ebitda_margin": 0.15080233, "fcf_margin": 0.09287711, "roe": 0.20500149, "roa": 0.13761447, "roic": 0.79873616, "roc_greenblatt": null, "asset_turnover": 1.33316618, "cash_conversion": 0.89976455, "accruals_ratio": 0.00722866, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.29907905, "debt_to_assets": 0.01289895, "interest_coverage": 246.67521368, "current_ratio": 2.91343232, "quick_ratio": 2.91343232, "net_debt": -59914000, "revenue_growth_1y": 0.01211191, "revenue_growth_3y_cagr": 0.06187139, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.02925183, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17831362, "book_value_growth_1y": -0.13723599, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.079761, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00422833, "price_return_3m": 0.03764623, "price_return_6m": -0.05592908, "price_return_9m": -0.17352385, "price_return_12m": -0.30966848, "price_return_12m_ex1m": -0.30673714, "distance_from_52w_high": -0.35679003, "distance_from_52w_low": 0.03764623, "relative_strength": -0.48280906, "local_beta": 0.5081, "volatility_252d": 0.269763, "volatility_60d": 0.524368, "max_drawdown_12m": -0.38012595, "revenue_ttm": 172809000, "gross_profit_ttm": 78954000, "ebit_ttm": 28861000, "ebitda_ttm": 26060000, "net_income_ttm": 17838000, "eps_diluted_ttm": 0.4884114, "operating_cash_flow_ttm": 16901000, "capital_expenditure_ttm": -851000, "fcf_ttm": 16050000, "dividends_paid_ttm": -31153000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 117000, "cash_and_equivalents": 61586000, "total_current_assets": 116951000, "total_current_liabilities": 40142000, "net_ppe": null, "total_assets": 129623000, "total_debt": 1672000, "total_equity": 87014000, "net_working_capital": 15223000, "book_value_per_share": 2.38247727, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.38247727, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 65, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 64, "rank_pcf": 89, "rank_ev_ebitda": 83, "rank_ev_ebit": 71, "rank_earnings_yield": 61, "rank_fcf_yield": 56, "rank_dividend_yield": 8, "rank_shareholder_yield": 17, "rank_total_yield": 25, "rank_roe": 16, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 48, "rank_fcf_margin": 41, "rank_piotroski": 36, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 83, "value_composite": 93, "quality_composite": 17, "momentum_composite": 89, "growth_composite": 79, "yield_composite": 9, "svqf_composite": 81, "vc1_composite": 94, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.909, "signal_confidence": 0.553, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 88, "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": 942, "os": 0.09, "value": 0.07, "quality": 0.83, "momentum": 0.11, "confidence": 0.553, "coverage": 0.909, "pe_ratio": 1928.7019, "earnings_yield": 0.0005, "shareholder_yield": 0.0009, "roe": 0.205, "momentum_12_1": -0.3067, "complete_fields": { "id": 8964, "ticker_id": 30201, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.243027+00:00", "batch_id": "", "os_score_delta": null, "price_close": 942, "market_cap": 34404184638, "market_cap_usd": 34404184638, "enterprise_value": 34344270638, "shares_outstanding": 36522489, "fx_rate_to_usd": null, "pe_ratio": 1928.70190817, "pb_ratio": 395.38677268, "ptbv_ratio": 395.38677268, "ps_ratio": 199.08792157, "pcf_ratio": 2035.63011881, "pfcf_ratio": 2143.56290579, "ev_ebitda": 1317.89219639, "ev_ebit": 1189.98893448, "ev_sales": 198.74121509, "ev_fcf": 2139.82994629, "earnings_yield": 0.00051848, "fcf_yield": 0.00046733, "dividend_yield": 0.0009055, "buyback_yield": 0, "shareholder_yield": 0.0009055, "debt_paydown_yield": null, "total_yield": 0.0009055, "gross_margin": 0.45688593, "operating_margin": 0.16701098, "net_margin": 0.10322379, "ebitda_margin": 0.15080233, "fcf_margin": 0.09287711, "roe": 0.20500149, "roa": 0.13761447, "roic": 0.79873616, "roc_greenblatt": null, "asset_turnover": 1.33316618, "cash_conversion": 0.89976455, "accruals_ratio": 0.00722866, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.29907905, "debt_to_assets": 0.01289895, "interest_coverage": 246.67521368, "current_ratio": 2.91343232, "quick_ratio": 2.91343232, "net_debt": -59914000, "revenue_growth_1y": 0.01211191, "revenue_growth_3y_cagr": 0.06187139, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.02925183, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17831362, "book_value_growth_1y": -0.13723599, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.079761, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00422833, "price_return_3m": 0.03764623, "price_return_6m": -0.05592908, "price_return_9m": -0.17352385, "price_return_12m": -0.30966848, "price_return_12m_ex1m": -0.30673714, "distance_from_52w_high": -0.35679003, "distance_from_52w_low": 0.03764623, "relative_strength": -0.48280906, "local_beta": 0.5081, "volatility_252d": 0.269763, "volatility_60d": 0.524368, "max_drawdown_12m": -0.38012595, "revenue_ttm": 172809000, "gross_profit_ttm": 78954000, "ebit_ttm": 28861000, "ebitda_ttm": 26060000, "net_income_ttm": 17838000, "eps_diluted_ttm": 0.4884114, "operating_cash_flow_ttm": 16901000, "capital_expenditure_ttm": -851000, "fcf_ttm": 16050000, "dividends_paid_ttm": -31153000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 117000, "cash_and_equivalents": 61586000, "total_current_assets": 116951000, "total_current_liabilities": 40142000, "net_ppe": null, "total_assets": 129623000, "total_debt": 1672000, "total_equity": 87014000, "net_working_capital": 15223000, "book_value_per_share": 2.38247727, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.38247727, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 65, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 64, "rank_pcf": 89, "rank_ev_ebitda": 83, "rank_ev_ebit": 71, "rank_earnings_yield": 61, "rank_fcf_yield": 56, "rank_dividend_yield": 8, "rank_shareholder_yield": 17, "rank_total_yield": 25, "rank_roe": 16, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 48, "rank_fcf_margin": 41, "rank_piotroski": 36, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 83, "value_composite": 93, "quality_composite": 17, "momentum_composite": 89, "growth_composite": 79, "yield_composite": 9, "svqf_composite": 81, "vc1_composite": 94, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.909, "signal_confidence": 0.553, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 88, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "income_statement": { "revenue": 172809000, "cost_of_revenue": 93855000, "gross_profit": 78954000, "ebit": 28861000, "ebitda": 26060000, "pretax_income": null, "tax_provision": null, "net_income": 17838000, "net_income_to_common": 17838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55185000, "total_current_assets": 108847000, "total_assets": 121486000, "short_term_debt": 1512000, "long_term_debt": 1672000, "total_debt": 3752000, "total_liabilities": null, "total_equity": 84045000, "shares_outstanding": 36522489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16901000, "capital_expenditure": -851000, "free_cash_flow": 16050000, "dividends_paid": -31153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396243, "ticker_id": 30201, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26060000", "netIncome": "17838000", "grossProfit": "78954000", "totalRevenue": "172809000", "costOfRevenue": "93855000", "interestExpense": "117000", "operatingIncome": "28861000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1909000" }, "balance": { "totalDebt": "3752000", "totalAssets": "121486000", "longTermDebt": "1672000", "shortTermDebt": "1512000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36522489", "totalCurrentAssets": "108847000", "totalShareholderEquity": "84045000", "totalCurrentLiabilities": "35026000", "cashAndShortTermInvestments": "55185000" }, "cashflow": { "freeCashFlow": "16050000", "dividendsPaid": "-31153000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16901000", "repurchaseOfStock": null, "capitalExpenditures": "-851000" } }, "revenue": 172809000, "cost_of_revenue": 93855000, "gross_profit": 78954000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28861000, "depreciation_amortisation": 1909000, "ebitda": 26060000, "interest_expense": 117000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17838000, "net_income_continuing_ops": null, "net_income_to_common": 17838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55185000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108847000, "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": 121486000, "short_term_debt": 1512000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35026000, "long_term_debt": 1672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84045000, "shares_outstanding": 36522489, "operating_cash_flow": 16901000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -31153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26060000", "netIncome": "17838000", "grossProfit": "78954000", "totalRevenue": "172809000", "costOfRevenue": "93855000", "interestExpense": "117000", "operatingIncome": "28861000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1909000" }, "balance": { "totalDebt": "3752000", "totalAssets": "121486000", "longTermDebt": "1672000", "shortTermDebt": "1512000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36522489", "totalCurrentAssets": "108847000", "totalShareholderEquity": "84045000", "totalCurrentLiabilities": "35026000", "cashAndShortTermInvestments": "55185000" }, "cashflow": { "freeCashFlow": "16050000", "dividendsPaid": "-31153000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16901000", "repurchaseOfStock": null, "capitalExpenditures": "-851000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "income_statement": { "revenue": 170741000, "cost_of_revenue": 98565000, "gross_profit": 72176000, "ebit": 25193000, "ebitda": 26724000, "pretax_income": null, "tax_provision": null, "net_income": 18362000, "net_income_to_common": 18362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82546000, "total_current_assets": 132748000, "total_assets": 146475000, "short_term_debt": 15516000, "long_term_debt": 1865000, "total_debt": 18059000, "total_liabilities": null, "total_equity": 97342000, "shares_outstanding": 36495622, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20012000, "capital_expenditure": -479000, "free_cash_flow": 19533000, "dividends_paid": -10177000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396244, "ticker_id": 30201, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26724000", "netIncome": "18362000", "grossProfit": "72176000", "totalRevenue": "170741000", "costOfRevenue": "98565000", "interestExpense": "123000", "operatingIncome": "25193000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2343000" }, "balance": { "totalDebt": "18059000", "totalAssets": "146475000", "longTermDebt": "1865000", "shortTermDebt": "15516000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "36495622", "totalCurrentAssets": "132748000", "totalShareholderEquity": "97342000", "totalCurrentLiabilities": "46553000", "cashAndShortTermInvestments": "82546000" }, "cashflow": { "freeCashFlow": "19533000", "dividendsPaid": "-10177000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "20012000", "repurchaseOfStock": "0", "capitalExpenditures": "-479000" } }, "revenue": 170741000, "cost_of_revenue": 98565000, "gross_profit": 72176000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25193000, "depreciation_amortisation": 2343000, "ebitda": 26724000, "interest_expense": 123000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18362000, "net_income_continuing_ops": null, "net_income_to_common": 18362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82546000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 132748000, "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": 146475000, "short_term_debt": 15516000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46553000, "long_term_debt": 1865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 97342000, "shares_outstanding": 36495622, "operating_cash_flow": 20012000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10177000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26724000", "netIncome": "18362000", "grossProfit": "72176000", "totalRevenue": "170741000", "costOfRevenue": "98565000", "interestExpense": "123000", "operatingIncome": "25193000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2343000" }, "balance": { "totalDebt": "18059000", "totalAssets": "146475000", "longTermDebt": "1865000", "shortTermDebt": "15516000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "36495622", "totalCurrentAssets": "132748000", "totalShareholderEquity": "97342000", "totalCurrentLiabilities": "46553000", "cashAndShortTermInvestments": "82546000" }, "cashflow": { "freeCashFlow": "19533000", "dividendsPaid": "-10177000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "20012000", "repurchaseOfStock": "0", "capitalExpenditures": "-479000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "income_statement": { "revenue": 164926000, "cost_of_revenue": 93905000, "gross_profit": 71021000, "ebit": 24602000, "ebitda": 18491000, "pretax_income": null, "tax_provision": null, "net_income": 11635000, "net_income_to_common": 11635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56296000, "total_current_assets": 106984000, "total_assets": 122155000, "short_term_debt": null, "long_term_debt": 2038000, "total_debt": 2539000, "total_liabilities": null, "total_equity": 88736000, "shares_outstanding": 36475622, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16336000, "capital_expenditure": -1245000, "free_cash_flow": 15091000, "dividends_paid": -9383000, "share_repurchases": -5534000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396245, "ticker_id": 30201, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18491000", "netIncome": "11635000", "grossProfit": "71021000", "totalRevenue": "164926000", "costOfRevenue": "93905000", "interestExpense": "134000", "operatingIncome": "24602000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4521000" }, "balance": { "totalDebt": "2539000", "totalAssets": "122155000", "longTermDebt": "2038000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "36475622", "totalCurrentAssets": "106984000", "totalShareholderEquity": "88736000", "totalCurrentLiabilities": "30711000", "cashAndShortTermInvestments": "56296000" }, "cashflow": { "freeCashFlow": "15091000", "dividendsPaid": "-9383000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "16336000", "repurchaseOfStock": "-5534000", "capitalExpenditures": "-1245000" } }, "revenue": 164926000, "cost_of_revenue": 93905000, "gross_profit": 71021000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24602000, "depreciation_amortisation": 4521000, "ebitda": 18491000, "interest_expense": 134000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11635000, "net_income_continuing_ops": null, "net_income_to_common": 11635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56296000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 106984000, "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": 122155000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30711000, "long_term_debt": 2038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2539000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 88736000, "shares_outstanding": 36475622, "operating_cash_flow": 16336000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9383000, "share_repurchases": -5534000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18491000", "netIncome": "11635000", "grossProfit": "71021000", "totalRevenue": "164926000", "costOfRevenue": "93905000", "interestExpense": "134000", "operatingIncome": "24602000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4521000" }, "balance": { "totalDebt": "2539000", "totalAssets": "122155000", "longTermDebt": "2038000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "36475622", "totalCurrentAssets": "106984000", "totalShareholderEquity": "88736000", "totalCurrentLiabilities": "30711000", "cashAndShortTermInvestments": "56296000" }, "cashflow": { "freeCashFlow": "15091000", "dividendsPaid": "-9383000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "16336000", "repurchaseOfStock": "-5534000", "capitalExpenditures": "-1245000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "income_statement": { "revenue": 144328000, "cost_of_revenue": 79153000, "gross_profit": 65175000, "ebit": 21922000, "ebitda": -12529000, "pretax_income": null, "tax_provision": null, "net_income": -22168000, "net_income_to_common": -22168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56674000, "total_current_assets": 103247000, "total_assets": 131168000, "short_term_debt": null, "long_term_debt": 1954000, "total_debt": 2823000, "total_liabilities": null, "total_equity": 93026000, "shares_outstanding": 36861108, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19901000, "capital_expenditure": -1239000, "free_cash_flow": 18662000, "dividends_paid": -6868000, "share_repurchases": -1217000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396246, "ticker_id": 30201, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-12529000", "netIncome": "-22168000", "grossProfit": "65175000", "totalRevenue": "144328000", "costOfRevenue": "79153000", "interestExpense": "158000", "operatingIncome": "21922000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4969000" }, "balance": { "totalDebt": "2823000", "totalAssets": "131168000", "longTermDebt": "1954000", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "36861108", "totalCurrentAssets": "103247000", "totalShareholderEquity": "93026000", "totalCurrentLiabilities": "33033000", "cashAndShortTermInvestments": "56674000" }, "cashflow": { "freeCashFlow": "18662000", "dividendsPaid": "-6868000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": "19901000", "repurchaseOfStock": "-1217000", "capitalExpenditures": "-1239000" } }, "revenue": 144328000, "cost_of_revenue": 79153000, "gross_profit": 65175000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21922000, "depreciation_amortisation": 4969000, "ebitda": -12529000, "interest_expense": 158000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -22168000, "net_income_continuing_ops": null, "net_income_to_common": -22168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56674000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 103247000, "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": 131168000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33033000, "long_term_debt": 1954000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 93026000, "shares_outstanding": 36861108, "operating_cash_flow": 19901000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6868000, "share_repurchases": -1217000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-12529000", "netIncome": "-22168000", "grossProfit": "65175000", "totalRevenue": "144328000", "costOfRevenue": "79153000", "interestExpense": "158000", "operatingIncome": "21922000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4969000" }, "balance": { "totalDebt": "2823000", "totalAssets": "131168000", "longTermDebt": "1954000", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "36861108", "totalCurrentAssets": "103247000", "totalShareholderEquity": "93026000", "totalCurrentLiabilities": "33033000", "cashAndShortTermInvestments": "56674000" }, "cashflow": { "freeCashFlow": "18662000", "dividendsPaid": "-6868000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": "19901000", "repurchaseOfStock": "-1217000", "capitalExpenditures": "-1239000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+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": 61586000, "total_current_assets": 116951000, "total_assets": 129623000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": 87014000, "shares_outstanding": 36522489, "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": 396241, "ticker_id": 30201, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "0", "totalAssets": "129623000", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "36522489", "totalCurrentAssets": "116951000", "totalShareholderEquity": "87014000", "totalCurrentLiabilities": "40142000", "cashAndShortTermInvestments": "61586000" } }, "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": 61586000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 116951000, "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": 129623000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40142000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 87014000, "shares_outstanding": 36522489, "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": "0", "totalAssets": "129623000", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "36522489", "totalCurrentAssets": "116951000", "totalShareholderEquity": "87014000", "totalCurrentLiabilities": "40142000", "cashAndShortTermInvestments": "61586000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+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": 55185000, "total_current_assets": 108847000, "total_assets": 121486000, "short_term_debt": 1512000, "long_term_debt": 1672000, "total_debt": 3752000, "total_liabilities": null, "total_equity": 84045000, "shares_outstanding": 36522489, "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": 396242, "ticker_id": 30201, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:18.801056+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3752000", "totalAssets": "121486000", "longTermDebt": "1672000", "shortTermDebt": "1512000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36522489", "totalCurrentAssets": "108847000", "totalShareholderEquity": "84045000", "totalCurrentLiabilities": "35026000", "cashAndShortTermInvestments": "55185000" } }, "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": 55185000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108847000, "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": 121486000, "short_term_debt": 1512000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35026000, "long_term_debt": 1672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84045000, "shares_outstanding": 36522489, "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": "3752000", "totalAssets": "121486000", "longTermDebt": "1672000", "shortTermDebt": "1512000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36522489", "totalCurrentAssets": "108847000", "totalShareholderEquity": "84045000", "totalCurrentLiabilities": "35026000", "cashAndShortTermInvestments": "55185000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }