{ "ticker": { "uuid": "8bf7d051-934d-467b-afa5-6e7db8285a98", "symbol": "BOW", "name": "Bow Street Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/8bf7d051-934d-467b-afa5-6e7db8285a98/", "api_url": "https://sharemaestro.com/factors/api/tickers/8bf7d051-934d-467b-afa5-6e7db8285a98/" }, "ticker_metadata": { "id": 26945, "uuid": "8bf7d051-934d-467b-afa5-6e7db8285a98", "symbol": "BOW", "name": "Bow Street Group plc", "asset_type": "equity", "market_cap": 7688326, "stock_exchange_id": 19, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Bow Street Group plc engages in operating restaurants in the United Kingdom. The company operates restaurants under the Wildwood and dim t name. The company was formerly known as Tasty plc and changed its name to Bow Street Group plc in September 2025. Bow Street Group plc was incorporated in 2006 and is based in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8bf7d051-934d-467b-afa5-6e7db8285a98", "symbol": "BOW", "name": "Bow Street Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/8bf7d051-934d-467b-afa5-6e7db8285a98/", "api_url": "https://sharemaestro.com/factors/api/tickers/8bf7d051-934d-467b-afa5-6e7db8285a98/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.31, "value": 0.73, "quality": 0.11, "momentum": 0.06, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 0.34, "market_cap": 768832618.38, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0127, "roe": -15.6891, "piotroski_f_score": 3, "momentum_12_1": -0.44, "volatility_252d": 99.9954 }, "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": "2026-06-07T13:35:49.409359+00:00", "batch_id": "" }, "size": { "price_close": 0.34, "market_cap": 768832618.38, "market_cap_usd": 768832618.38, "enterprise_value": 784734618.38, "shares_outstanding": 2261272407, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1292.1557, "ptbv_ratio": 1292.1557, "ps_ratio": 24.5336, "pcf_ratio": 503.4922, "pfcf_ratio": 645.5354, "ev_ebitda": null, "ev_ebit": -1406.3344, "ev_sales": 25.041, "ev_fcf": 658.8872, "earnings_yield": null, "fcf_yield": 0.0015, "price_to_sales": 24.5336, "price_to_book": 1292.1557, "price_to_cashflow": 503.4922, "ebitda_to_ev": null, "sales_yield": 0.0399 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0127, "shareholder_yield": -0.0127, "debt_paydown_yield": null, "total_yield": -0.0127 }, "quality": { "gross_margin": 0.2966, "operating_margin": -0.0178, "net_margin": -0.2979, "ebitda_margin": -0.173, "fcf_margin": 0.038, "roe": -15.6891, "roa": -0.268, "roic": -0.0254, "roc_greenblatt": null, "asset_turnover": 0.8998, "cash_conversion": -0.1276, "accruals_ratio": -0.3119, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1781, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2669, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.9339, "debt_to_assets": 0.774, "interest_coverage": -0.4195, "current_ratio": 1.5611, "quick_ratio": 1.5611, "net_debt": 15902000, "local_beta": null, "volatility_252d": 99.9954, "volatility_60d": 255.0492, "max_drawdown_12m": -0.995, "risk_adjusted_momentum": -0.0044 }, "growth": { "revenue_growth_1y": -0.1441, "revenue_growth_3y_cagr": -0.1071, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2769, "book_value_growth_1y": -0.8333, "revenue_growth": -0.1441, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0286, "price_return_3m": 0, "price_return_6m": -0.236, "price_return_9m": -0.3524, "price_return_12m": -0.456, "price_return_12m_ex1m": -0.44, "momentum_6m": -0.236, "momentum_12m": -0.456, "momentum_12_1": -0.44, "distance_from_52w_high": -0.5879, "distance_from_52w_low": 80.9277, "relative_strength": -0.6291 }, "raw_ttm": { "revenue_ttm": 31338000, "gross_profit_ttm": 9294000, "ebit_ttm": -558000, "ebitda_ttm": -5420000, "net_income_ttm": -9335000, "eps_diluted_ttm": -0.0041, "operating_cash_flow_ttm": 1527000, "capital_expenditure_ttm": -336000, "fcf_ttm": 1191000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 9743000, "interest_expense_ttm": 1330000, "cash_and_equivalents": 11055000, "total_current_assets": 13416000, "total_current_liabilities": 8594000, "net_ppe": null, "total_assets": 34827000, "total_debt": 26957000, "total_equity": 595000, "net_working_capital": -6233000, "book_value_per_share": 0.0003, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0003 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 10, "rank_pcf": 31, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 63, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 100, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 73, "rank_fcf_margin": 60, "rank_piotroski": 83, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 91 }, "composites": { "value_composite": 27, "quality_composite": 89, "momentum_composite": 94, "growth_composite": 87, "yield_composite": 94, "svqf_composite": 30, "vc1_composite": 30, "vc2_composite": 74, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.2834, "os_score": 0.31, "value_percentile": 0.73, "quality_percentile": 0.11, "momentum_percentile": 0.06, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 75, "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": 8434, "ticker_id": 26945, "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": "2026-06-07T13:35:49.409359+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.34, "market_cap": 768832618.38, "market_cap_usd": 768832618.38, "enterprise_value": 784734618.38, "shares_outstanding": 2261272407, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1292.15566114, "ptbv_ratio": 1292.15566114, "ps_ratio": 24.53355729, "pcf_ratio": 503.49221898, "pfcf_ratio": 645.53536388, "ev_ebitda": null, "ev_ebit": -1406.33444154, "ev_sales": 25.04099235, "ev_fcf": 658.88716908, "earnings_yield": null, "fcf_yield": 0.00151771, "dividend_yield": 0, "buyback_yield": -0.01267246, "shareholder_yield": -0.01267246, "debt_paydown_yield": null, "total_yield": -0.01267246, "gross_margin": 0.29657285, "operating_margin": -0.01780586, "net_margin": -0.29788117, "ebitda_margin": -0.17295296, "fcf_margin": 0.03800498, "roe": -15.68907563, "roa": -0.26803917, "roic": -0.02536825, "roc_greenblatt": null, "asset_turnover": 0.89981911, "cash_conversion": -0.12758436, "accruals_ratio": -0.31188446, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.93394834, "debt_to_assets": 0.7740259, "interest_coverage": -0.41954887, "current_ratio": 1.56108913, "quick_ratio": 1.56108913, "net_debt": 15902000, "revenue_growth_1y": -0.14412126, "revenue_growth_3y_cagr": -0.10713857, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27686703, "book_value_growth_1y": -0.83328159, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.178098, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02857143, "price_return_3m": 0, "price_return_6m": -0.23595506, "price_return_9m": -0.35238095, "price_return_12m": -0.456, "price_return_12m_ex1m": -0.44, "distance_from_52w_high": -0.58787879, "distance_from_52w_low": 80.92771084, "relative_strength": -0.62914058, "local_beta": null, "volatility_252d": 99.995413, "volatility_60d": 255.049241, "max_drawdown_12m": -0.9949697, "revenue_ttm": 31338000, "gross_profit_ttm": 9294000, "ebit_ttm": -558000, "ebitda_ttm": -5420000, "net_income_ttm": -9335000, "eps_diluted_ttm": -0.00412821, "operating_cash_flow_ttm": 1527000, "capital_expenditure_ttm": -336000, "fcf_ttm": 1191000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 9743000, "interest_expense_ttm": 1330000, "cash_and_equivalents": 11055000, "total_current_assets": 13416000, "total_current_liabilities": 8594000, "net_ppe": null, "total_assets": 34827000, "total_debt": 26957000, "total_equity": 595000, "net_working_capital": -6233000, "book_value_per_share": 0.00026313, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00026313, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 10, "rank_pcf": 31, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 63, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 100, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 73, "rank_fcf_margin": 60, "rank_piotroski": 83, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 91, "value_composite": 27, "quality_composite": 89, "momentum_composite": 94, "growth_composite": 87, "yield_composite": 94, "svqf_composite": 30, "vc1_composite": 30, "vc2_composite": 74, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.34, "os": 0.31, "value": 0.73, "quality": 0.11, "momentum": 0.06, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0127, "roe": -15.6891, "momentum_12_1": -0.44, "complete_fields": { "id": 8434, "ticker_id": 26945, "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": "2026-06-07T13:35:49.409359+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.34, "market_cap": 768832618.38, "market_cap_usd": 768832618.38, "enterprise_value": 784734618.38, "shares_outstanding": 2261272407, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1292.15566114, "ptbv_ratio": 1292.15566114, "ps_ratio": 24.53355729, "pcf_ratio": 503.49221898, "pfcf_ratio": 645.53536388, "ev_ebitda": null, "ev_ebit": -1406.33444154, "ev_sales": 25.04099235, "ev_fcf": 658.88716908, "earnings_yield": null, "fcf_yield": 0.00151771, "dividend_yield": 0, "buyback_yield": -0.01267246, "shareholder_yield": -0.01267246, "debt_paydown_yield": null, "total_yield": -0.01267246, "gross_margin": 0.29657285, "operating_margin": -0.01780586, "net_margin": -0.29788117, "ebitda_margin": -0.17295296, "fcf_margin": 0.03800498, "roe": -15.68907563, "roa": -0.26803917, "roic": -0.02536825, "roc_greenblatt": null, "asset_turnover": 0.89981911, "cash_conversion": -0.12758436, "accruals_ratio": -0.31188446, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.93394834, "debt_to_assets": 0.7740259, "interest_coverage": -0.41954887, "current_ratio": 1.56108913, "quick_ratio": 1.56108913, "net_debt": 15902000, "revenue_growth_1y": -0.14412126, "revenue_growth_3y_cagr": -0.10713857, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27686703, "book_value_growth_1y": -0.83328159, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.178098, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02857143, "price_return_3m": 0, "price_return_6m": -0.23595506, "price_return_9m": -0.35238095, "price_return_12m": -0.456, "price_return_12m_ex1m": -0.44, "distance_from_52w_high": -0.58787879, "distance_from_52w_low": 80.92771084, "relative_strength": -0.62914058, "local_beta": null, "volatility_252d": 99.995413, "volatility_60d": 255.049241, "max_drawdown_12m": -0.9949697, "revenue_ttm": 31338000, "gross_profit_ttm": 9294000, "ebit_ttm": -558000, "ebitda_ttm": -5420000, "net_income_ttm": -9335000, "eps_diluted_ttm": -0.00412821, "operating_cash_flow_ttm": 1527000, "capital_expenditure_ttm": -336000, "fcf_ttm": 1191000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 9743000, "interest_expense_ttm": 1330000, "cash_and_equivalents": 11055000, "total_current_assets": 13416000, "total_current_liabilities": 8594000, "net_ppe": null, "total_assets": 34827000, "total_debt": 26957000, "total_equity": 595000, "net_working_capital": -6233000, "book_value_per_share": 0.00026313, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00026313, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 10, "rank_pcf": 31, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 63, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 100, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 73, "rank_fcf_margin": 60, "rank_piotroski": 83, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 91, "value_composite": 27, "quality_composite": 89, "momentum_composite": 94, "growth_composite": 87, "yield_composite": 94, "svqf_composite": 30, "vc1_composite": 30, "vc2_composite": 74, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "income_statement": { "revenue": 31338000, "cost_of_revenue": 22044000, "gross_profit": 9294000, "ebit": -558000, "ebitda": -5420000, "pretax_income": null, "tax_provision": null, "net_income": -9335000, "net_income_to_common": -9335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11055000, "total_current_assets": 13416000, "total_assets": 34827000, "short_term_debt": null, "long_term_debt": null, "total_debt": 26957000, "total_liabilities": null, "total_equity": 595000, "shares_outstanding": 2261272407, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1527000, "capital_expenditure": -336000, "free_cash_flow": 1191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9743000, "net_debt_issued": null }, "complete_fields": { "id": 391941, "ticker_id": 26945, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5420000", "netIncome": "-9335000", "grossProfit": "9294000", "totalRevenue": "31338000", "costOfRevenue": "22044000", "interestExpense": "1330000", "operatingIncome": "-558000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2585000" }, "balance": { "totalDebt": "26957000", "totalAssets": "34827000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2261272407", "totalCurrentAssets": "13416000", "totalShareholderEquity": "595000", "totalCurrentLiabilities": "8594000", "cashAndShortTermInvestments": "11055000" }, "cashflow": { "freeCashFlow": "1191000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "9743000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1527000", "repurchaseOfStock": null, "capitalExpenditures": "-336000" } }, "revenue": 31338000, "cost_of_revenue": 22044000, "gross_profit": 9294000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -558000, "depreciation_amortisation": 2585000, "ebitda": -5420000, "interest_expense": 1330000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9335000, "net_income_continuing_ops": null, "net_income_to_common": -9335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11055000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13416000, "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": 34827000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8594000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 595000, "shares_outstanding": 2261272407, "operating_cash_flow": 1527000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9743000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5420000", "netIncome": "-9335000", "grossProfit": "9294000", "totalRevenue": "31338000", "costOfRevenue": "22044000", "interestExpense": "1330000", "operatingIncome": "-558000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2585000" }, "balance": { "totalDebt": "26957000", "totalAssets": "34827000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2261272407", "totalCurrentAssets": "13416000", "totalShareholderEquity": "595000", "totalCurrentLiabilities": "8594000", "cashAndShortTermInvestments": "11055000" }, "cashflow": { "freeCashFlow": "1191000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "9743000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1527000", "repurchaseOfStock": null, "capitalExpenditures": "-336000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "income_statement": { "revenue": 36615000, "cost_of_revenue": 24655000, "gross_profit": 11960000, "ebit": -2635000, "ebitda": 20661000, "pretax_income": null, "tax_provision": null, "net_income": 16047000, "net_income_to_common": 16047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3301000, "total_current_assets": 8210000, "total_assets": 39611000, "short_term_debt": null, "long_term_debt": null, "total_debt": 28907000, "total_liabilities": null, "total_equity": 312000, "shares_outstanding": 197685167, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1935000, "capital_expenditure": -288000, "free_cash_flow": 1647000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 750000, "net_debt_issued": null }, "complete_fields": { "id": 391944, "ticker_id": 26945, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20661000", "netIncome": "16047000", "grossProfit": "11960000", "totalRevenue": "36615000", "costOfRevenue": "24655000", "interestExpense": "1405000", "operatingIncome": "-2635000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3209000" }, "balance": { "totalDebt": "28907000", "totalAssets": "39611000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "197685167", "totalCurrentAssets": "8210000", "totalShareholderEquity": "312000", "totalCurrentLiabilities": "11385000", "cashAndShortTermInvestments": "3301000" }, "cashflow": { "freeCashFlow": "1647000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "750000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1935000", "repurchaseOfStock": null, "capitalExpenditures": "-288000" } }, "revenue": 36615000, "cost_of_revenue": 24655000, "gross_profit": 11960000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2635000, "depreciation_amortisation": 3209000, "ebitda": 20661000, "interest_expense": 1405000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16047000, "net_income_continuing_ops": null, "net_income_to_common": 16047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3301000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8210000, "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": 39611000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11385000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 312000, "shares_outstanding": 197685167, "operating_cash_flow": 1935000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 750000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1647000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20661000", "netIncome": "16047000", "grossProfit": "11960000", "totalRevenue": "36615000", "costOfRevenue": "24655000", "interestExpense": "1405000", "operatingIncome": "-2635000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3209000" }, "balance": { "totalDebt": "28907000", "totalAssets": "39611000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "197685167", "totalCurrentAssets": "8210000", "totalShareholderEquity": "312000", "totalCurrentLiabilities": "11385000", "cashAndShortTermInvestments": "3301000" }, "cashflow": { "freeCashFlow": "1647000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "750000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1935000", "repurchaseOfStock": null, "capitalExpenditures": "-288000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "income_statement": { "revenue": 46910000, "cost_of_revenue": 44754000, "gross_profit": 2156000, "ebit": -121000, "ebitda": -8054000, "pretax_income": null, "tax_provision": null, "net_income": -14473000, "net_income_to_common": -14473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4177000, "total_current_assets": 7639000, "total_assets": 43272000, "short_term_debt": null, "long_term_debt": null, "total_debt": 48931000, "total_liabilities": null, "total_equity": -16510000, "shares_outstanding": 146315304, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532000, "capital_expenditure": -309000, "free_cash_flow": 2223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 391945, "ticker_id": 26945, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8054000", "netIncome": "-14473000", "grossProfit": "2156000", "totalRevenue": "46910000", "costOfRevenue": "44754000", "interestExpense": "2303000", "operatingIncome": "-121000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4116000" }, "balance": { "totalDebt": "48931000", "totalAssets": "43272000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "146315304", "totalCurrentAssets": "7639000", "totalShareholderEquity": "-16510000", "totalCurrentLiabilities": "12589000", "cashAndShortTermInvestments": "4177000" }, "cashflow": { "freeCashFlow": "2223000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2532000", "repurchaseOfStock": null, "capitalExpenditures": "-309000" } }, "revenue": 46910000, "cost_of_revenue": 44754000, "gross_profit": 2156000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -121000, "depreciation_amortisation": 4116000, "ebitda": -8054000, "interest_expense": 2303000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14473000, "net_income_continuing_ops": null, "net_income_to_common": -14473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4177000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7639000, "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": 43272000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12589000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -16510000, "shares_outstanding": 146315304, "operating_cash_flow": 2532000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8054000", "netIncome": "-14473000", "grossProfit": "2156000", "totalRevenue": "46910000", "costOfRevenue": "44754000", "interestExpense": "2303000", "operatingIncome": "-121000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4116000" }, "balance": { "totalDebt": "48931000", "totalAssets": "43272000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "146315304", "totalCurrentAssets": "7639000", "totalShareholderEquity": "-16510000", "totalCurrentLiabilities": "12589000", "cashAndShortTermInvestments": "4177000" }, "cashflow": { "freeCashFlow": "2223000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2532000", "repurchaseOfStock": null, "capitalExpenditures": "-309000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "income_statement": { "revenue": 44027000, "cost_of_revenue": 44123000, "gross_profit": -96000, "ebit": -2159000, "ebitda": 297000, "pretax_income": null, "tax_provision": null, "net_income": -6432000, "net_income_to_common": -6432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7002000, "total_current_assets": 10826000, "total_assets": 61123000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 50311000, "total_liabilities": null, "total_equity": -2048000, "shares_outstanding": 146315304, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4444000, "capital_expenditure": -1645000, "free_cash_flow": 2799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1250000 }, "complete_fields": { "id": 391946, "ticker_id": 26945, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "297000", "netIncome": "-6432000", "grossProfit": "-96000", "totalRevenue": "44027000", "costOfRevenue": "44123000", "interestExpense": "2421000", "operatingIncome": "-2159000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4308000" }, "balance": { "totalDebt": "50311000", "totalAssets": "61123000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "146315304", "totalCurrentAssets": "10826000", "totalShareholderEquity": "-2048000", "totalCurrentLiabilities": "14346000", "cashAndShortTermInvestments": "7002000" }, "cashflow": { "freeCashFlow": "2799000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-1250000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4444000", "repurchaseOfStock": null, "capitalExpenditures": "-1645000" } }, "revenue": 44027000, "cost_of_revenue": 44123000, "gross_profit": -96000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2159000, "depreciation_amortisation": 4308000, "ebitda": 297000, "interest_expense": 2421000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6432000, "net_income_continuing_ops": null, "net_income_to_common": -6432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7002000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10826000, "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": 61123000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14346000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 50311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2048000, "shares_outstanding": 146315304, "operating_cash_flow": 4444000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2799000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "297000", "netIncome": "-6432000", "grossProfit": "-96000", "totalRevenue": "44027000", "costOfRevenue": "44123000", "interestExpense": "2421000", "operatingIncome": "-2159000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4308000" }, "balance": { "totalDebt": "50311000", "totalAssets": "61123000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "146315304", "totalCurrentAssets": "10826000", "totalShareholderEquity": "-2048000", "totalCurrentLiabilities": "14346000", "cashAndShortTermInvestments": "7002000" }, "cashflow": { "freeCashFlow": "2799000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-1250000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4444000", "repurchaseOfStock": null, "capitalExpenditures": "-1645000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+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": 313000, "long_term_debt": 937000, "total_debt": 1250000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1366000 }, "complete_fields": { "id": 391947, "ticker_id": 26945, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+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": "937000", "shortTermDebt": "313000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "1366000", "issuanceOfStock": null, "repaymentOfDebt": "0", "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": 313000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1366000, "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": "937000", "shortTermDebt": "313000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "1366000", "issuanceOfStock": null, "repaymentOfDebt": "0", "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": "2026-06-07T12:37:07.022625+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": 11055000, "total_current_assets": 13416000, "total_assets": 34827000, "short_term_debt": null, "long_term_debt": 25331000, "total_debt": 26957000, "total_liabilities": null, "total_equity": 595000, "shares_outstanding": 2261272407, "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": 391940, "ticker_id": 26945, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "26957000", "totalAssets": "34827000", "longTermDebt": "25331000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2261272407", "totalCurrentAssets": "13416000", "totalShareholderEquity": "595000", "totalCurrentLiabilities": "8594000", "cashAndShortTermInvestments": "11055000" } }, "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": 11055000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13416000, "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": 34827000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8594000, "long_term_debt": 25331000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 595000, "shares_outstanding": 2261272407, "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": "26957000", "totalAssets": "34827000", "longTermDebt": "25331000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2261272407", "totalCurrentAssets": "13416000", "totalShareholderEquity": "595000", "totalCurrentLiabilities": "8594000", "cashAndShortTermInvestments": "11055000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+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": 2431000, "total_current_assets": 5853000, "total_assets": 28839000, "short_term_debt": 0, "long_term_debt": 26400000, "total_debt": 27903000, "total_liabilities": null, "total_equity": -7291000, "shares_outstanding": 197685167, "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": 391942, "ticker_id": 26945, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "27903000", "totalAssets": "28839000", "longTermDebt": "26400000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "197685167", "totalCurrentAssets": "5853000", "totalShareholderEquity": "-7291000", "totalCurrentLiabilities": "9381000", "cashAndShortTermInvestments": "2431000" } }, "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": 2431000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5853000, "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": 28839000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9381000, "long_term_debt": 26400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -7291000, "shares_outstanding": 197685167, "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": "27903000", "totalAssets": "28839000", "longTermDebt": "26400000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "197685167", "totalCurrentAssets": "5853000", "totalShareholderEquity": "-7291000", "totalCurrentLiabilities": "9381000", "cashAndShortTermInvestments": "2431000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+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": 3301000, "total_current_assets": 8210000, "total_assets": 39611000, "short_term_debt": null, "long_term_debt": 27500000, "total_debt": 28907000, "total_liabilities": null, "total_equity": 312000, "shares_outstanding": 197685167, "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": 391943, "ticker_id": 26945, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:37:07.022625+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "28907000", "totalAssets": "39611000", "longTermDebt": "27500000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "197685167", "totalCurrentAssets": "8210000", "totalShareholderEquity": "312000", "totalCurrentLiabilities": "11385000", "cashAndShortTermInvestments": "3301000" } }, "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": 3301000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8210000, "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": 39611000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11385000, "long_term_debt": 27500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 312000, "shares_outstanding": 197685167, "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": "28907000", "totalAssets": "39611000", "longTermDebt": "27500000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "197685167", "totalCurrentAssets": "8210000", "totalShareholderEquity": "312000", "totalCurrentLiabilities": "11385000", "cashAndShortTermInvestments": "3301000" } } } ] }, "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": "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" ] } } }