{ "ticker": { "uuid": "7cb5a12c-939a-4755-ac9c-97cd3218c0d1", "symbol": "VID", "name": "Videndum Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Consumer Electronics", "page_url": "https://sharemaestro.com/factors/ticker/7cb5a12c-939a-4755-ac9c-97cd3218c0d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/7cb5a12c-939a-4755-ac9c-97cd3218c0d1/" }, "ticker_metadata": { "id": 31892, "uuid": "7cb5a12c-939a-4755-ac9c-97cd3218c0d1", "symbol": "VID", "name": "Videndum Plc", "asset_type": "equity", "market_cap": 151102928, "stock_exchange_id": 19, "industry": "Consumer Electronics", "sector": "Technology", "description": "Videndum Plc engages in the provision of hardware products and software solutions for the content creation market in the United Kingdom, rest of Europe, North America, the Asia Pacific, and internationally. The company operates through three segments: Media Solutions, Production Solutions, and Creative Solutions. Its product portfolio includes camera supports, video transmission systems and monitors, live streaming solutions, robotic camera systems, prompters, LED lighting, mobile power, bags, backgrounds, audio capture and noise reduction equipment. The company was formerly known as The Vitec Group plc and changed its name to Videndum Plc in May 2022. Videndum Plc was founded in 1909 and is headquartered in Bury Saint Edmunds, 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": "7cb5a12c-939a-4755-ac9c-97cd3218c0d1", "symbol": "VID", "name": "Videndum Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Consumer Electronics", "page_url": "https://sharemaestro.com/factors/ticker/7cb5a12c-939a-4755-ac9c-97cd3218c0d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/7cb5a12c-939a-4755-ac9c-97cd3218c0d1/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.39, "value": 0.84, "quality": 0.07, "momentum": 0, "coverage": 0.758, "confidence": 0.678, "delta": null }, "headline_factors": { "price": 377.5, "market_cap": 195563120, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0368, "roe": -4.2346, "piotroski_f_score": 4, "momentum_12_1": -0.9732, "volatility_252d": 1.2153 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:23.124059+00:00", "batch_id": "" }, "size": { "price_close": 377.5, "market_cap": 195563120, "market_cap_usd": 195563120, "enterprise_value": 337863120, "shares_outstanding": 518048, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 12.0718, "ptbv_ratio": 12.0718, "ps_ratio": 0.8566, "pcf_ratio": null, "pfcf_ratio": -6.886, "ev_ebitda": null, "ev_ebit": -17.3263, "ev_sales": 1.4799, "ev_fcf": -11.8966, "earnings_yield": null, "fcf_yield": -0.0841, "price_to_sales": 0.8566, "price_to_book": 12.0718, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.6757 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0368, "shareholder_yield": -0.0368, "debt_paydown_yield": 0, "total_yield": -0.0368 }, "quality": { "gross_margin": 0.3167, "operating_margin": -0.0854, "net_margin": -0.3005, "ebitda_margin": -0.1367, "fcf_margin": -0.1244, "roe": -4.2346, "roa": -0.2998, "roic": -0.0923, "roc_greenblatt": null, "asset_turnover": 0.9978, "cash_conversion": 0.414, "accruals_ratio": -0.2286, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.29, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.316, "external_financing": 0.0341 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -4.5609, "debt_to_assets": 0.67, "interest_coverage": -1.1538, "current_ratio": 0.6342, "quick_ratio": 0.6342, "net_debt": 142300000, "local_beta": 0.2517, "volatility_252d": 1.2153, "volatility_60d": 2.597, "max_drawdown_12m": -0.9845, "risk_adjusted_momentum": -0.8008 }, "growth": { "revenue_growth_1y": -0.1867, "revenue_growth_3y_cagr": -0.198, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.8285, "revenue_growth": -0.1867, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0679, "price_return_3m": -0.8176, "price_return_6m": -0.9445, "price_return_9m": -0.9644, "price_return_12m": -0.975, "price_return_12m_ex1m": -0.9732, "momentum_6m": -0.9445, "momentum_12m": -0.975, "momentum_12_1": -0.9732, "distance_from_52w_high": -0.9843, "distance_from_52w_low": 0.0127, "relative_strength": -1.1482 }, "raw_ttm": { "revenue_ttm": 228300000, "gross_profit_ttm": 72300000, "ebit_ttm": -19500000, "ebitda_ttm": -31200000, "net_income_ttm": -68600000, "eps_diluted_ttm": -132.4202, "operating_cash_flow_ttm": -16300000, "capital_expenditure_ttm": -12100000, "fcf_ttm": -28400000, "dividends_paid_ttm": null, "share_repurchases_ttm": -300000, "shares_issued_ttm": 7500000, "interest_expense_ttm": 16900000, "cash_and_equivalents": 11000000, "total_current_assets": 119800000, "total_current_liabilities": 188900000, "net_ppe": null, "total_assets": 228800000, "total_debt": 153300000, "total_equity": 16200000, "net_working_capital": 47700000, "book_value_per_share": 31.2712, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.2712 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 25, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 96, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 99, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 69, "rank_fcf_margin": 83, "rank_piotroski": 81, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100 }, "composites": { "value_composite": 16, "quality_composite": 93, "momentum_composite": 100, "growth_composite": 90, "yield_composite": 100, "svqf_composite": 71, "vc1_composite": 13, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.2425, "os_score": 0.39, "value_percentile": 0.84, "quality_percentile": 0.07, "momentum_percentile": 0, "factor_coverage": 0.758, "signal_confidence": 0.678, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 22, "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": 9335, "ticker_id": 31892, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:23.124059+00:00", "batch_id": "", "os_score_delta": null, "price_close": 377.5, "market_cap": 195563120, "market_cap_usd": 195563120, "enterprise_value": 337863120, "shares_outstanding": 518048, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 12.07179753, "ptbv_ratio": 12.07179753, "ps_ratio": 0.85660587, "pcf_ratio": null, "pfcf_ratio": -6.88602535, "ev_ebitda": null, "ev_ebit": -17.32631385, "ev_sales": 1.47990854, "ev_fcf": -11.89658873, "earnings_yield": null, "fcf_yield": -0.08405771, "dividend_yield": 0, "buyback_yield": -0.03681676, "shareholder_yield": -0.03681676, "debt_paydown_yield": 0, "total_yield": -0.03681676, "gross_margin": 0.31668857, "operating_margin": -0.08541393, "net_margin": -0.30048182, "ebitda_margin": -0.13666229, "fcf_margin": -0.12439772, "roe": -4.2345679, "roa": -0.29982517, "roic": -0.09227129, "roc_greenblatt": null, "asset_turnover": 0.99781469, "cash_conversion": 0.41399417, "accruals_ratio": -0.22858392, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.56089744, "debt_to_assets": 0.67001748, "interest_coverage": -1.15384615, "current_ratio": 0.63419799, "quick_ratio": 0.63419799, "net_debt": 142300000, "revenue_growth_1y": -0.18667617, "revenue_growth_3y_cagr": -0.1979572, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.82853753, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.290032, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06790123, "price_return_3m": -0.81763285, "price_return_6m": -0.94448529, "price_return_9m": -0.96438679, "price_return_12m": -0.97503307, "price_return_12m_ex1m": -0.97321429, "distance_from_52w_high": -0.98427083, "distance_from_52w_low": 0.01274313, "relative_strength": -1.14817365, "local_beta": 0.2517, "volatility_252d": 1.215271, "volatility_60d": 2.597007, "max_drawdown_12m": -0.98446875, "revenue_ttm": 228300000, "gross_profit_ttm": 72300000, "ebit_ttm": -19500000, "ebitda_ttm": -31200000, "net_income_ttm": -68600000, "eps_diluted_ttm": -132.42016184, "operating_cash_flow_ttm": -16300000, "capital_expenditure_ttm": -12100000, "fcf_ttm": -28400000, "dividends_paid_ttm": null, "share_repurchases_ttm": -300000, "shares_issued_ttm": 7500000, "interest_expense_ttm": 16900000, "cash_and_equivalents": 11000000, "total_current_assets": 119800000, "total_current_liabilities": 188900000, "net_ppe": null, "total_assets": 228800000, "total_debt": 153300000, "total_equity": 16200000, "net_working_capital": 47700000, "book_value_per_share": 31.27123355, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.27123355, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 25, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 96, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 99, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 69, "rank_fcf_margin": 83, "rank_piotroski": 81, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 16, "quality_composite": 93, "momentum_composite": 100, "growth_composite": 90, "yield_composite": 100, "svqf_composite": 71, "vc1_composite": 13, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 22, "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": 377.5, "os": 0.39, "value": 0.84, "quality": 0.07, "momentum": 0, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0368, "roe": -4.2346, "momentum_12_1": -0.9732, "complete_fields": { "id": 9335, "ticker_id": 31892, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:23.124059+00:00", "batch_id": "", "os_score_delta": null, "price_close": 377.5, "market_cap": 195563120, "market_cap_usd": 195563120, "enterprise_value": 337863120, "shares_outstanding": 518048, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 12.07179753, "ptbv_ratio": 12.07179753, "ps_ratio": 0.85660587, "pcf_ratio": null, "pfcf_ratio": -6.88602535, "ev_ebitda": null, "ev_ebit": -17.32631385, "ev_sales": 1.47990854, "ev_fcf": -11.89658873, "earnings_yield": null, "fcf_yield": -0.08405771, "dividend_yield": 0, "buyback_yield": -0.03681676, "shareholder_yield": -0.03681676, "debt_paydown_yield": 0, "total_yield": -0.03681676, "gross_margin": 0.31668857, "operating_margin": -0.08541393, "net_margin": -0.30048182, "ebitda_margin": -0.13666229, "fcf_margin": -0.12439772, "roe": -4.2345679, "roa": -0.29982517, "roic": -0.09227129, "roc_greenblatt": null, "asset_turnover": 0.99781469, "cash_conversion": 0.41399417, "accruals_ratio": -0.22858392, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.56089744, "debt_to_assets": 0.67001748, "interest_coverage": -1.15384615, "current_ratio": 0.63419799, "quick_ratio": 0.63419799, "net_debt": 142300000, "revenue_growth_1y": -0.18667617, "revenue_growth_3y_cagr": -0.1979572, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.82853753, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.290032, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06790123, "price_return_3m": -0.81763285, "price_return_6m": -0.94448529, "price_return_9m": -0.96438679, "price_return_12m": -0.97503307, "price_return_12m_ex1m": -0.97321429, "distance_from_52w_high": -0.98427083, "distance_from_52w_low": 0.01274313, "relative_strength": -1.14817365, "local_beta": 0.2517, "volatility_252d": 1.215271, "volatility_60d": 2.597007, "max_drawdown_12m": -0.98446875, "revenue_ttm": 228300000, "gross_profit_ttm": 72300000, "ebit_ttm": -19500000, "ebitda_ttm": -31200000, "net_income_ttm": -68600000, "eps_diluted_ttm": -132.42016184, "operating_cash_flow_ttm": -16300000, "capital_expenditure_ttm": -12100000, "fcf_ttm": -28400000, "dividends_paid_ttm": null, "share_repurchases_ttm": -300000, "shares_issued_ttm": 7500000, "interest_expense_ttm": 16900000, "cash_and_equivalents": 11000000, "total_current_assets": 119800000, "total_current_liabilities": 188900000, "net_ppe": null, "total_assets": 228800000, "total_debt": 153300000, "total_equity": 16200000, "net_working_capital": 47700000, "book_value_per_share": 31.27123355, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.27123355, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 25, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 96, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 99, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 69, "rank_fcf_margin": 83, "rank_piotroski": 81, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 16, "quality_composite": 93, "momentum_composite": 100, "growth_composite": 90, "yield_composite": 100, "svqf_composite": 71, "vc1_composite": 13, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "income_statement": { "revenue": 228300000, "cost_of_revenue": 156000000, "gross_profit": 72300000, "ebit": -19500000, "ebitda": -31200000, "pretax_income": null, "tax_provision": null, "net_income": -68600000, "net_income_to_common": -68600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11000000, "total_current_assets": 119800000, "total_assets": 228800000, "short_term_debt": 127800000, "long_term_debt": 300000, "total_debt": 153300000, "total_liabilities": null, "total_equity": 16200000, "shares_outstanding": 518048, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16300000, "capital_expenditure": -12100000, "free_cash_flow": -28400000, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 7500000, "net_debt_issued": 17300000 }, "complete_fields": { "id": 399101, "ticker_id": 31892, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-31200000", "netIncome": "-68600000", "grossProfit": "72300000", "totalRevenue": "228300000", "costOfRevenue": "156000000", "interestExpense": "16900000", "operatingIncome": "-19500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "19000000", "depreciationAndAmortization": "21900000" }, "balance": { "totalDebt": "153300000", "totalAssets": "228800000", "longTermDebt": "300000", "shortTermDebt": "127800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "518048", "totalCurrentAssets": "119800000", "totalShareholderEquity": "16200000", "totalCurrentLiabilities": "188900000", "cashAndShortTermInvestments": "11000000" }, "cashflow": { "freeCashFlow": "-28400000", "dividendsPaid": null, "issuanceOfDebt": "30300000", "issuanceOfStock": "7500000", "repaymentOfDebt": "-13000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-16300000", "repurchaseOfStock": "-300000", "capitalExpenditures": "-12100000" } }, "revenue": 228300000, "cost_of_revenue": 156000000, "gross_profit": 72300000, "research_and_development": 19000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19500000, "depreciation_amortisation": 21900000, "ebitda": -31200000, "interest_expense": 16900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -68600000, "net_income_continuing_ops": null, "net_income_to_common": -68600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 119800000, "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": 228800000, "short_term_debt": 127800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188900000, "long_term_debt": 300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 153300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16200000, "shares_outstanding": 518048, "operating_cash_flow": -16300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 7500000, "net_debt_issued": 17300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -28400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-31200000", "netIncome": "-68600000", "grossProfit": "72300000", "totalRevenue": "228300000", "costOfRevenue": "156000000", "interestExpense": "16900000", "operatingIncome": "-19500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "19000000", "depreciationAndAmortization": "21900000" }, "balance": { "totalDebt": "153300000", "totalAssets": "228800000", "longTermDebt": "300000", "shortTermDebt": "127800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "518048", "totalCurrentAssets": "119800000", "totalShareholderEquity": "16200000", "totalCurrentLiabilities": "188900000", "cashAndShortTermInvestments": "11000000" }, "cashflow": { "freeCashFlow": "-28400000", "dividendsPaid": null, "issuanceOfDebt": "30300000", "issuanceOfStock": "7500000", "repaymentOfDebt": "-13000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-16300000", "repurchaseOfStock": "-300000", "capitalExpenditures": "-12100000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "income_statement": { "revenue": 280700000, "cost_of_revenue": 188400000, "gross_profit": 92300000, "ebit": -22700000, "ebitda": -54800000, "pretax_income": null, "tax_provision": null, "net_income": -147000000, "net_income_to_common": -147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57300000, "total_current_assets": 188700000, "total_assets": 346300000, "short_term_debt": 44600000, "long_term_debt": 114200000, "total_debt": 190300000, "total_liabilities": null, "total_equity": 85900000, "shares_outstanding": 470996, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12700000, "capital_expenditure": -15500000, "free_cash_flow": -2800000, "dividends_paid": 0, "share_repurchases": -500000, "shares_issued": 0, "net_debt_issued": 13600000 }, "complete_fields": { "id": 399104, "ticker_id": 31892, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-54800000", "netIncome": "-147000000", "grossProfit": "92300000", "totalRevenue": "280700000", "costOfRevenue": "188400000", "interestExpense": "11700000", "operatingIncome": "-22700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "21500000", "depreciationAndAmortization": "24800000" }, "balance": { "totalDebt": "190300000", "totalAssets": "346300000", "longTermDebt": "114200000", "shortTermDebt": "44600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "470996", "totalCurrentAssets": "188700000", "totalShareholderEquity": "85900000", "totalCurrentLiabilities": "118800000", "cashAndShortTermInvestments": "57300000" }, "cashflow": { "freeCashFlow": "-2800000", "dividendsPaid": "0", "issuanceOfDebt": "244700000", "issuanceOfStock": "0", "repaymentOfDebt": "-231100000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12700000", "repurchaseOfStock": "-500000", "capitalExpenditures": "-15500000" } }, "revenue": 280700000, "cost_of_revenue": 188400000, "gross_profit": 92300000, "research_and_development": 21500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22700000, "depreciation_amortisation": 24800000, "ebitda": -54800000, "interest_expense": 11700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -147000000, "net_income_continuing_ops": null, "net_income_to_common": -147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 188700000, "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": 346300000, "short_term_debt": 44600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118800000, "long_term_debt": 114200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 190300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 85900000, "shares_outstanding": 470996, "operating_cash_flow": 12700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -500000, "shares_issued": 0, "net_debt_issued": 13600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-54800000", "netIncome": "-147000000", "grossProfit": "92300000", "totalRevenue": "280700000", "costOfRevenue": "188400000", "interestExpense": "11700000", "operatingIncome": "-22700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "21500000", "depreciationAndAmortization": "24800000" }, "balance": { "totalDebt": "190300000", "totalAssets": "346300000", "longTermDebt": "114200000", "shortTermDebt": "44600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "470996", "totalCurrentAssets": "188700000", "totalShareholderEquity": "85900000", "totalCurrentLiabilities": "118800000", "cashAndShortTermInvestments": "57300000" }, "cashflow": { "freeCashFlow": "-2800000", "dividendsPaid": "0", "issuanceOfDebt": "244700000", "issuanceOfStock": "0", "repaymentOfDebt": "-231100000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12700000", "repurchaseOfStock": "-500000", "capitalExpenditures": "-15500000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "income_statement": { "revenue": 307600000, "cost_of_revenue": 193000000, "gross_profit": 114600000, "ebit": 5100000, "ebitda": 29100000, "pretax_income": null, "tax_provision": null, "net_income": -78100000, "net_income_to_common": -78100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8700000, "total_current_assets": 171900000, "total_assets": 451300000, "short_term_debt": 4200000, "long_term_debt": 99000000, "total_debt": 137200000, "total_liabilities": null, "total_equity": 237500000, "shares_outstanding": 470941, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16100000, "capital_expenditure": -18500000, "free_cash_flow": -34600000, "dividends_paid": -11600000, "share_repurchases": -3700000, "shares_issued": 119300000, "net_debt_issued": -73900000 }, "complete_fields": { "id": 399105, "ticker_id": 31892, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29100000", "netIncome": "-78100000", "grossProfit": "114600000", "totalRevenue": "307600000", "costOfRevenue": "193000000", "interestExpense": "19500000", "operatingIncome": "5100000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "14900000", "depreciationAndAmortization": "28400000" }, "balance": { "totalDebt": "137200000", "totalAssets": "451300000", "longTermDebt": "99000000", "shortTermDebt": "4200000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "470941", "totalCurrentAssets": "171900000", "totalShareholderEquity": "237500000", "totalCurrentLiabilities": "70300000", "cashAndShortTermInvestments": "8700000" }, "cashflow": { "freeCashFlow": "-34600000", "dividendsPaid": "-11600000", "issuanceOfDebt": "240000000", "issuanceOfStock": "119300000", "repaymentOfDebt": "-313900000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-16100000", "repurchaseOfStock": "-3700000", "capitalExpenditures": "-18500000" } }, "revenue": 307600000, "cost_of_revenue": 193000000, "gross_profit": 114600000, "research_and_development": 14900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5100000, "depreciation_amortisation": 28400000, "ebitda": 29100000, "interest_expense": 19500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -78100000, "net_income_continuing_ops": null, "net_income_to_common": -78100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 171900000, "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": 451300000, "short_term_debt": 4200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70300000, "long_term_debt": 99000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 137200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 237500000, "shares_outstanding": 470941, "operating_cash_flow": -16100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11600000, "share_repurchases": -3700000, "shares_issued": 119300000, "net_debt_issued": -73900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -34600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29100000", "netIncome": "-78100000", "grossProfit": "114600000", "totalRevenue": "307600000", "costOfRevenue": "193000000", "interestExpense": "19500000", "operatingIncome": "5100000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "14900000", "depreciationAndAmortization": "28400000" }, "balance": { "totalDebt": "137200000", "totalAssets": "451300000", "longTermDebt": "99000000", "shortTermDebt": "4200000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "470941", "totalCurrentAssets": "171900000", "totalShareholderEquity": "237500000", "totalCurrentLiabilities": "70300000", "cashAndShortTermInvestments": "8700000" }, "cashflow": { "freeCashFlow": "-34600000", "dividendsPaid": "-11600000", "issuanceOfDebt": "240000000", "issuanceOfStock": "119300000", "repaymentOfDebt": "-313900000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-16100000", "repurchaseOfStock": "-3700000", "capitalExpenditures": "-18500000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "income_statement": { "revenue": 442500000, "cost_of_revenue": 251700000, "gross_profit": 190800000, "ebit": 57700000, "ebitda": 85600000, "pretax_income": null, "tax_provision": null, "net_income": 32900000, "net_income_to_common": 32900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15800000, "total_current_assets": 198400000, "total_assets": 554200000, "short_term_debt": 36000000, "long_term_debt": 138500000, "total_debt": 209300000, "total_liabilities": null, "total_equity": 223700000, "shares_outstanding": 232926, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48700000, "capital_expenditure": -20200000, "free_cash_flow": 28500000, "dividends_paid": -18000000, "share_repurchases": -5800000, "shares_issued": 4400000, "net_debt_issued": 36500000 }, "complete_fields": { "id": 399106, "ticker_id": 31892, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "85600000", "netIncome": "32900000", "grossProfit": "190800000", "totalRevenue": "442500000", "costOfRevenue": "251700000", "interestExpense": "9800000", "operatingIncome": "57700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "17200000", "depreciationAndAmortization": "33600000" }, "balance": { "totalDebt": "209300000", "totalAssets": "554200000", "longTermDebt": "138500000", "shortTermDebt": "36000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "232926", "totalCurrentAssets": "198400000", "totalShareholderEquity": "223700000", "totalCurrentLiabilities": "146400000", "cashAndShortTermInvestments": "15800000" }, "cashflow": { "freeCashFlow": "28500000", "dividendsPaid": "-18000000", "issuanceOfDebt": "130300000", "issuanceOfStock": "4400000", "repaymentOfDebt": "-93800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "48700000", "repurchaseOfStock": "-5800000", "capitalExpenditures": "-20200000" } }, "revenue": 442500000, "cost_of_revenue": 251700000, "gross_profit": 190800000, "research_and_development": 17200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57700000, "depreciation_amortisation": 33600000, "ebitda": 85600000, "interest_expense": 9800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 32900000, "net_income_continuing_ops": null, "net_income_to_common": 32900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 198400000, "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": 554200000, "short_term_debt": 36000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146400000, "long_term_debt": 138500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 209300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 223700000, "shares_outstanding": 232926, "operating_cash_flow": 48700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -18000000, "share_repurchases": -5800000, "shares_issued": 4400000, "net_debt_issued": 36500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "85600000", "netIncome": "32900000", "grossProfit": "190800000", "totalRevenue": "442500000", "costOfRevenue": "251700000", "interestExpense": "9800000", "operatingIncome": "57700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "17200000", "depreciationAndAmortization": "33600000" }, "balance": { "totalDebt": "209300000", "totalAssets": "554200000", "longTermDebt": "138500000", "shortTermDebt": "36000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "232926", "totalCurrentAssets": "198400000", "totalShareholderEquity": "223700000", "totalCurrentLiabilities": "146400000", "cashAndShortTermInvestments": "15800000" }, "cashflow": { "freeCashFlow": "28500000", "dividendsPaid": "-18000000", "issuanceOfDebt": "130300000", "issuanceOfStock": "4400000", "repaymentOfDebt": "-93800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "48700000", "repurchaseOfStock": "-5800000", "capitalExpenditures": "-20200000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+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": -7100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 399107, "ticker_id": 31892, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-7100000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 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": -7100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-7100000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+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": 11000000, "total_current_assets": 119800000, "total_assets": 228800000, "short_term_debt": 127800000, "long_term_debt": 300000, "total_debt": 153300000, "total_liabilities": null, "total_equity": 16200000, "shares_outstanding": 518048, "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": 399100, "ticker_id": 31892, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "153300000", "totalAssets": "228800000", "longTermDebt": "300000", "shortTermDebt": "127800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "518048", "totalCurrentAssets": "119800000", "totalShareholderEquity": "16200000", "totalCurrentLiabilities": "188900000", "cashAndShortTermInvestments": "11000000" } }, "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": 11000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 119800000, "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": 228800000, "short_term_debt": 127800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188900000, "long_term_debt": 300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 153300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16200000, "shares_outstanding": 518048, "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": "153300000", "totalAssets": "228800000", "longTermDebt": "300000", "shortTermDebt": "127800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "518048", "totalCurrentAssets": "119800000", "totalShareholderEquity": "16200000", "totalCurrentLiabilities": "188900000", "cashAndShortTermInvestments": "11000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+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": 59900000, "total_current_assets": 171500000, "total_assets": 313800000, "short_term_debt": 48700000, "long_term_debt": 120800000, "total_debt": 197600000, "total_liabilities": null, "total_equity": 60800000, "shares_outstanding": 518048, "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": 399102, "ticker_id": 31892, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "197600000", "totalAssets": "313800000", "longTermDebt": "120800000", "shortTermDebt": "48700000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "518048", "totalCurrentAssets": "171500000", "totalShareholderEquity": "60800000", "totalCurrentLiabilities": "106600000", "cashAndShortTermInvestments": "59900000" } }, "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": 59900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 171500000, "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": 313800000, "short_term_debt": 48700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106600000, "long_term_debt": 120800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 197600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 60800000, "shares_outstanding": 518048, "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": "197600000", "totalAssets": "313800000", "longTermDebt": "120800000", "shortTermDebt": "48700000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "518048", "totalCurrentAssets": "171500000", "totalShareholderEquity": "60800000", "totalCurrentLiabilities": "106600000", "cashAndShortTermInvestments": "59900000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+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": 57300000, "total_current_assets": 188700000, "total_assets": 346300000, "short_term_debt": 44600000, "long_term_debt": 114200000, "total_debt": 190300000, "total_liabilities": null, "total_equity": 85900000, "shares_outstanding": 470996, "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": 399103, "ticker_id": 31892, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:29:18.076228+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "190300000", "totalAssets": "346300000", "longTermDebt": "114200000", "shortTermDebt": "44600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "470996", "totalCurrentAssets": "188700000", "totalShareholderEquity": "85900000", "totalCurrentLiabilities": "118800000", "cashAndShortTermInvestments": "57300000" } }, "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": 57300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 188700000, "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": 346300000, "short_term_debt": 44600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118800000, "long_term_debt": 114200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 190300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 85900000, "shares_outstanding": 470996, "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": "190300000", "totalAssets": "346300000", "longTermDebt": "114200000", "shortTermDebt": "44600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "470996", "totalCurrentAssets": "188700000", "totalShareholderEquity": "85900000", "totalCurrentLiabilities": "118800000", "cashAndShortTermInvestments": "57300000" } } } ] }, "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": "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": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }