{ "ticker": { "uuid": "8eedfcf5-13dc-4772-a32a-c538c2a9290e", "symbol": "ATC", "name": "ATC Music Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/8eedfcf5-13dc-4772-a32a-c538c2a9290e/", "api_url": "https://sharemaestro.com/factors/api/tickers/8eedfcf5-13dc-4772-a32a-c538c2a9290e/" }, "ticker_metadata": { "id": 26712, "uuid": "8eedfcf5-13dc-4772-a32a-c538c2a9290e", "symbol": "ATC", "name": "ATC Music Group plc", "asset_type": "equity", "market_cap": 37505068, "stock_exchange_id": 19, "industry": "Entertainment", "sector": "Communication Services", "description": "ATC Music Group plc, an independent music company, provides music industry services in the United Kingdom, rest of Europe, the United States, and internationally. It operates through three segments: Artist Representation, Services, and Live Events and Experiences. The company offers artist management, live touring, merchandising, e-commerce, event promotion and experiences, and live streaming services. It also provides music management, royalty collection and licensing, brand partnership and synch consultancy, and live music booking services, as well as club, radio, and digital music consultancy services. In addition, the company engages in the development and production of live and digital entertainment properties; merchandise manufacturing and selling; recorded music exploitation; events activities; rights/licensing; services/D2C businesses; music venue amenity operations; and support activities for music venues. The company was formerly known as All Things Considered Group Plc. ATC Music Group plc was founded in 1996 and is headquartered 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": "8eedfcf5-13dc-4772-a32a-c538c2a9290e", "symbol": "ATC", "name": "ATC Music Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/8eedfcf5-13dc-4772-a32a-c538c2a9290e/", "api_url": "https://sharemaestro.com/factors/api/tickers/8eedfcf5-13dc-4772-a32a-c538c2a9290e/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.83, "value": 0.66, "quality": 0.64, "momentum": 0.66, "coverage": 0.333, "confidence": 0.298, "delta": null }, "headline_factors": { "price": 170, "market_cap": 2812049390, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": null, "piotroski_f_score": 0, "momentum_12_1": null, "volatility_252d": 0.2559 }, "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": false, "completeness_score": 0.1429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.766451+00:00", "batch_id": "" }, "size": { "price_close": 170, "market_cap": 2812049390, "market_cap_usd": 2812049390, "enterprise_value": 2816235390, "shares_outstanding": 16541467, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1014.4478, "ptbv_ratio": 1014.4478, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": 1014.4478, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.9762, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.2256, "interest_coverage": null, "current_ratio": 0.9947, "quick_ratio": 0.9947, "net_debt": 4186000, "local_beta": null, "volatility_252d": 0.2559, "volatility_60d": 0.2716, "max_drawdown_12m": -0.0508, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0794, "price_return_3m": 0.1724, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.323, "relative_strength": null }, "raw_ttm": { "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4110000, "total_current_assets": 23362000, "total_current_liabilities": 23486000, "net_ppe": null, "total_assets": 36776000, "total_debt": 8296000, "total_equity": 2772000, "net_working_capital": -4011000, "book_value_per_share": 0.1676, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1676 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 34, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 35, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.6499, "os_score": 0.83, "value_percentile": 0.66, "quality_percentile": 0.64, "momentum_percentile": 0.66, "factor_coverage": 0.333, "signal_confidence": 0.298, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 34, "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": 8312, "ticker_id": 26712, "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": false, "completeness_score": 0.1429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.766451+00:00", "batch_id": "", "os_score_delta": null, "price_close": 170, "market_cap": 2812049390, "market_cap_usd": 2812049390, "enterprise_value": 2816235390, "shares_outstanding": 16541467, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1014.44783189, "ptbv_ratio": 1014.44783189, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.2255819, "interest_coverage": null, "current_ratio": 0.99472026, "quick_ratio": 0.99472026, "net_debt": 4186000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.976223, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07936508, "price_return_3m": 0.17241379, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3229572, "relative_strength": null, "local_beta": null, "volatility_252d": 0.255875, "volatility_60d": 0.271649, "max_drawdown_12m": -0.05084746, "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4110000, "total_current_assets": 23362000, "total_current_liabilities": 23486000, "net_ppe": null, "total_assets": 36776000, "total_debt": 8296000, "total_equity": 2772000, "net_working_capital": -4011000, "book_value_per_share": 0.16757885, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.16757885, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 34, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 35, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.333, "signal_confidence": 0.298, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 34, "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": 170, "os": 0.83, "value": 0.66, "quality": 0.64, "momentum": 0.66, "confidence": 0.298, "coverage": 0.333, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": null, "momentum_12_1": null, "complete_fields": { "id": 8312, "ticker_id": 26712, "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": false, "completeness_score": 0.1429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.766451+00:00", "batch_id": "", "os_score_delta": null, "price_close": 170, "market_cap": 2812049390, "market_cap_usd": 2812049390, "enterprise_value": 2816235390, "shares_outstanding": 16541467, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1014.44783189, "ptbv_ratio": 1014.44783189, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.2255819, "interest_coverage": null, "current_ratio": 0.99472026, "quick_ratio": 0.99472026, "net_debt": 4186000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.976223, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07936508, "price_return_3m": 0.17241379, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3229572, "relative_strength": null, "local_beta": null, "volatility_252d": 0.255875, "volatility_60d": 0.271649, "max_drawdown_12m": -0.05084746, "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4110000, "total_current_assets": 23362000, "total_current_liabilities": 23486000, "net_ppe": null, "total_assets": 36776000, "total_debt": 8296000, "total_equity": 2772000, "net_working_capital": -4011000, "book_value_per_share": 0.16757885, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.16757885, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 34, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 35, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.333, "signal_confidence": 0.298, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 34, "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": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 391443, "ticker_id": 26712, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "income_statement": { "revenue": 50853000, "cost_of_revenue": 35484000, "gross_profit": 15369000, "ebit": 252000, "ebitda": 1369000, "pretax_income": null, "tax_provision": null, "net_income": -604000, "net_income_to_common": -604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7750000, "total_current_assets": 18739000, "total_assets": 28836000, "short_term_debt": 635000, "long_term_debt": 935000, "total_debt": 3674000, "total_liabilities": null, "total_equity": 5940000, "shares_outstanding": 16541467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2484000, "capital_expenditure": -10000, "free_cash_flow": -2494000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2475000, "net_debt_issued": -866000 }, "complete_fields": { "id": 391446, "ticker_id": 26712, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1369000", "netIncome": "-604000", "grossProfit": "15369000", "totalRevenue": "50853000", "costOfRevenue": "35484000", "interestExpense": "145000", "operatingIncome": "252000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1333000" }, "balance": { "totalDebt": "3674000", "totalAssets": "28836000", "longTermDebt": "935000", "shortTermDebt": "635000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16541467", "totalCurrentAssets": "18739000", "totalShareholderEquity": "5940000", "totalCurrentLiabilities": "17338000", "cashAndShortTermInvestments": "7750000" }, "cashflow": { "freeCashFlow": "-2494000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2475000", "repaymentOfDebt": "-866000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2484000", "repurchaseOfStock": null, "capitalExpenditures": "-10000" } }, "revenue": 50853000, "cost_of_revenue": 35484000, "gross_profit": 15369000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 252000, "depreciation_amortisation": 1333000, "ebitda": 1369000, "interest_expense": 145000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -604000, "net_income_continuing_ops": null, "net_income_to_common": -604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7750000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18739000, "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": 28836000, "short_term_debt": 635000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17338000, "long_term_debt": 935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5940000, "shares_outstanding": 16541467, "operating_cash_flow": -2484000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2475000, "net_debt_issued": -866000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1369000", "netIncome": "-604000", "grossProfit": "15369000", "totalRevenue": "50853000", "costOfRevenue": "35484000", "interestExpense": "145000", "operatingIncome": "252000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1333000" }, "balance": { "totalDebt": "3674000", "totalAssets": "28836000", "longTermDebt": "935000", "shortTermDebt": "635000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16541467", "totalCurrentAssets": "18739000", "totalShareholderEquity": "5940000", "totalCurrentLiabilities": "17338000", "cashAndShortTermInvestments": "7750000" }, "cashflow": { "freeCashFlow": "-2494000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2475000", "repaymentOfDebt": "-866000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2484000", "repurchaseOfStock": null, "capitalExpenditures": "-10000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "income_statement": { "revenue": 24061000, "cost_of_revenue": 16159000, "gross_profit": 7902000, "ebit": -931000, "ebitda": -2390000, "pretax_income": null, "tax_provision": null, "net_income": -2943000, "net_income_to_common": -2943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10664000, "total_current_assets": 18426000, "total_assets": 24891000, "short_term_debt": 379000, "long_term_debt": 1175000, "total_debt": 2083000, "total_liabilities": null, "total_equity": 4103000, "shares_outstanding": 14102935, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1326000, "capital_expenditure": -36000, "free_cash_flow": 1290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3871000, "net_debt_issued": -368000 }, "complete_fields": { "id": 391447, "ticker_id": 26712, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2390000", "netIncome": "-2943000", "grossProfit": "7902000", "totalRevenue": "24061000", "costOfRevenue": "16159000", "interestExpense": "102000", "operatingIncome": "-931000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "545000" }, "balance": { "totalDebt": "2083000", "totalAssets": "24891000", "longTermDebt": "1175000", "shortTermDebt": "379000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "14102935", "totalCurrentAssets": "18426000", "totalShareholderEquity": "4103000", "totalCurrentLiabilities": "16112000", "cashAndShortTermInvestments": "10664000" }, "cashflow": { "freeCashFlow": "1290000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3871000", "repaymentOfDebt": "-368000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1326000", "repurchaseOfStock": null, "capitalExpenditures": "-36000" } }, "revenue": 24061000, "cost_of_revenue": 16159000, "gross_profit": 7902000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -931000, "depreciation_amortisation": 545000, "ebitda": -2390000, "interest_expense": 102000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2943000, "net_income_continuing_ops": null, "net_income_to_common": -2943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10664000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18426000, "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": 24891000, "short_term_debt": 379000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16112000, "long_term_debt": 1175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4103000, "shares_outstanding": 14102935, "operating_cash_flow": 1326000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3871000, "net_debt_issued": -368000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2390000", "netIncome": "-2943000", "grossProfit": "7902000", "totalRevenue": "24061000", "costOfRevenue": "16159000", "interestExpense": "102000", "operatingIncome": "-931000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "545000" }, "balance": { "totalDebt": "2083000", "totalAssets": "24891000", "longTermDebt": "1175000", "shortTermDebt": "379000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "14102935", "totalCurrentAssets": "18426000", "totalShareholderEquity": "4103000", "totalCurrentLiabilities": "16112000", "cashAndShortTermInvestments": "10664000" }, "cashflow": { "freeCashFlow": "1290000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3871000", "repaymentOfDebt": "-368000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1326000", "repurchaseOfStock": null, "capitalExpenditures": "-36000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "income_statement": { "revenue": 8370438.16, "cost_of_revenue": 2733168.6, "gross_profit": 5637269.56, "ebit": 525005.34, "ebitda": 498995.57, "pretax_income": null, "tax_provision": null, "net_income": 2301216.95, "net_income_to_common": 2301216.95, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1545767.45, "total_current_assets": 5836660.08, "total_assets": 9456868.02, "short_term_debt": 185368.35, "long_term_debt": 1075815.76, "total_debt": 1481155.96, "total_liabilities": null, "total_equity": 3754739.74, "shares_outstanding": 9584020, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 398820.03, "capital_expenditure": -44514.88, "free_cash_flow": 354305.15, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -334788.96 }, "complete_fields": { "id": 391448, "ticker_id": 26712, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "498995.5731", "netIncome": "2301216.947646", "grossProfit": "5637269.558312", "totalRevenue": "8370438.155487", "costOfRevenue": "2733168.597175", "interestExpense": "113358.541915", "operatingIncome": "525005.343843", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "118189.738088" }, "balance": { "totalDebt": "1481155.956343", "totalAssets": "9456868.016236", "longTermDebt": "1075815.761745", "shortTermDebt": "185368.353848", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "9584020", "totalCurrentAssets": "5836660.078017", "totalShareholderEquity": "3754739.737906", "totalCurrentLiabilities": "4465858.673305", "cashAndShortTermInvestments": "1545767.445302" }, "cashflow": { "freeCashFlow": "354305.146683", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-334788.957297", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "398820.029255", "repurchaseOfStock": null, "capitalExpenditures": "-44514.882572" } }, "revenue": 8370438.1555, "cost_of_revenue": 2733168.5972, "gross_profit": 5637269.5583, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 525005.3438, "depreciation_amortisation": 118189.7381, "ebitda": 498995.5731, "interest_expense": 113358.5419, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2301216.9476, "net_income_continuing_ops": null, "net_income_to_common": 2301216.9476, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1545767.4453, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5836660.078, "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": 9456868.0162, "short_term_debt": 185368.3538, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4465858.6733, "long_term_debt": 1075815.7617, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1481155.9563, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3754739.7379, "shares_outstanding": 9584020, "operating_cash_flow": 398820.0293, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44514.8826, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -334788.9573, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 354305.1467, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "498995.5731", "netIncome": "2301216.947646", "grossProfit": "5637269.558312", "totalRevenue": "8370438.155487", "costOfRevenue": "2733168.597175", "interestExpense": "113358.541915", "operatingIncome": "525005.343843", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "118189.738088" }, "balance": { "totalDebt": "1481155.956343", "totalAssets": "9456868.016236", "longTermDebt": "1075815.761745", "shortTermDebt": "185368.353848", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "9584020", "totalCurrentAssets": "5836660.078017", "totalShareholderEquity": "3754739.737906", "totalCurrentLiabilities": "4465858.673305", "cashAndShortTermInvestments": "1545767.445302" }, "cashflow": { "freeCashFlow": "354305.146683", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-334788.957297", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "398820.029255", "repurchaseOfStock": null, "capitalExpenditures": "-44514.882572" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "income_statement": { "revenue": 3776280.63, "cost_of_revenue": 1751975.54, "gross_profit": 2024305.09, "ebit": -1039175.02, "ebitda": -782937.39, "pretax_income": null, "tax_provision": null, "net_income": -974842.55, "net_income_to_common": -974842.55, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3778841.82, "total_current_assets": 6862353.37, "total_assets": 8354361.5, "short_term_debt": 104081.59, "long_term_debt": 1406836.36, "total_debt": 1836854.54, "total_liabilities": null, "total_equity": 1723793.28, "shares_outstanding": 9584020, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2334808.3, "capital_expenditure": -17602.8, "free_cash_flow": -2352411.1, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3616630.64, "net_debt_issued": -197814.42 }, "complete_fields": { "id": 391449, "ticker_id": 26712, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-782937.393945", "netIncome": "-974842.548538", "grossProfit": "2024305.092163", "totalRevenue": "3776280.63273", "costOfRevenue": "1751975.540567", "interestExpense": "81347.195399", "operatingIncome": "-1039175.019316", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "111594.010122" }, "balance": { "totalDebt": "1836854.537103", "totalAssets": "8354361.497543", "longTermDebt": "1406836.356559", "shortTermDebt": "104081.592265", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "9584020", "totalCurrentAssets": "6862353.365685", "totalShareholderEquity": "1723793.27753", "totalCurrentLiabilities": "4805140.443785", "cashAndShortTermInvestments": "3778841.817735" }, "cashflow": { "freeCashFlow": "-2352411.095582", "dividendsPaid": null, "issuanceOfDebt": "419453.816716", "issuanceOfStock": "3616630.637735", "repaymentOfDebt": "-617268.236679", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-2334808.29671", "repurchaseOfStock": null, "capitalExpenditures": "-17602.798872" } }, "revenue": 3776280.6327, "cost_of_revenue": 1751975.5406, "gross_profit": 2024305.0922, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1039175.0193, "depreciation_amortisation": 111594.0101, "ebitda": -782937.3939, "interest_expense": 81347.1954, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -974842.5485, "net_income_continuing_ops": null, "net_income_to_common": -974842.5485, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3778841.8177, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6862353.3657, "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": 8354361.4975, "short_term_debt": 104081.5923, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4805140.4438, "long_term_debt": 1406836.3566, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1836854.5371, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1723793.2775, "shares_outstanding": 9584020, "operating_cash_flow": -2334808.2967, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17602.7989, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3616630.6377, "net_debt_issued": -197814.42, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2352411.0956, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-782937.393945", "netIncome": "-974842.548538", "grossProfit": "2024305.092163", "totalRevenue": "3776280.63273", "costOfRevenue": "1751975.540567", "interestExpense": "81347.195399", "operatingIncome": "-1039175.019316", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "111594.010122" }, "balance": { "totalDebt": "1836854.537103", "totalAssets": "8354361.497543", "longTermDebt": "1406836.356559", "shortTermDebt": "104081.592265", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "9584020", "totalCurrentAssets": "6862353.365685", "totalShareholderEquity": "1723793.27753", "totalCurrentLiabilities": "4805140.443785", "cashAndShortTermInvestments": "3778841.817735" }, "cashflow": { "freeCashFlow": "-2352411.095582", "dividendsPaid": null, "issuanceOfDebt": "419453.816716", "issuanceOfStock": "3616630.637735", "repaymentOfDebt": "-617268.236679", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-2334808.29671", "repurchaseOfStock": null, "capitalExpenditures": "-17602.798872" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+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": 4110000, "total_current_assets": 23362000, "total_assets": 36776000, "short_term_debt": 223000, "long_term_debt": 4911000, "total_debt": 8296000, "total_liabilities": null, "total_equity": 2772000, "shares_outstanding": 16541467, "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": 391444, "ticker_id": 26712, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "8296000", "totalAssets": "36776000", "longTermDebt": "4911000", "shortTermDebt": "223000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "16541467", "totalCurrentAssets": "23362000", "totalShareholderEquity": "2772000", "totalCurrentLiabilities": "23486000", "cashAndShortTermInvestments": "4110000" } }, "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": 4110000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23362000, "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": 36776000, "short_term_debt": 223000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23486000, "long_term_debt": 4911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2772000, "shares_outstanding": 16541467, "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": "8296000", "totalAssets": "36776000", "longTermDebt": "4911000", "shortTermDebt": "223000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "16541467", "totalCurrentAssets": "23362000", "totalShareholderEquity": "2772000", "totalCurrentLiabilities": "23486000", "cashAndShortTermInvestments": "4110000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+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": 7750000, "total_current_assets": 18739000, "total_assets": 28836000, "short_term_debt": 635000, "long_term_debt": 935000, "total_debt": 3674000, "total_liabilities": null, "total_equity": 5940000, "shares_outstanding": 16541467, "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": 391445, "ticker_id": 26712, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:33:41.839421+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3674000", "totalAssets": "28836000", "longTermDebt": "935000", "shortTermDebt": "635000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16541467", "totalCurrentAssets": "18739000", "totalShareholderEquity": "5940000", "totalCurrentLiabilities": "17338000", "cashAndShortTermInvestments": "7750000" } }, "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": 7750000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18739000, "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": 28836000, "short_term_debt": 635000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17338000, "long_term_debt": 935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5940000, "shares_outstanding": 16541467, "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": "3674000", "totalAssets": "28836000", "longTermDebt": "935000", "shortTermDebt": "635000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16541467", "totalCurrentAssets": "18739000", "totalShareholderEquity": "5940000", "totalCurrentLiabilities": "17338000", "cashAndShortTermInvestments": "7750000" } } } ] }, "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": "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": 2, "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" ] } } }