{ "ticker": { "uuid": "95def50f-c78f-4cc2-9794-e66d3b39f20d", "symbol": "OXB", "name": "Oxford Biomedica plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/95def50f-c78f-4cc2-9794-e66d3b39f20d/", "api_url": "https://sharemaestro.com/factors/api/tickers/95def50f-c78f-4cc2-9794-e66d3b39f20d/" }, "ticker_metadata": { "id": 30314, "uuid": "95def50f-c78f-4cc2-9794-e66d3b39f20d", "symbol": "OXB", "name": "Oxford Biomedica plc", "asset_type": "equity", "market_cap": 759372672, "stock_exchange_id": 19, "industry": "Biotechnology", "sector": "Healthcare", "description": "Oxford Biomedica plc, a contract development and manufacturing organization, focuses on delivering therapies to patients worldwide. Its LentiVector platform technology is a lentiviral vector based gene delivery system which is designed to overcome the safety and delivery problems associated with earlier generations of vector systems; InAAVate, a proprietary \u0091plug and play' dual-plasmid system for transient transfection, as well as a standard triple transfection system for AAV-based gene therapies. The company collaborates with pharmaceutical and biotechnology companies providing viral vector development and manufacturing services in lentivirus, adeno-associated virus, adenoviral vectors, and other viral vector types. The company was formerly known as Pinco 838 Limited and changed its name to Oxford Biomedica plc in October 1996. Oxford Biomedica plc was incorporated in 1996 and is headquartered in Oxford, 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": "95def50f-c78f-4cc2-9794-e66d3b39f20d", "symbol": "OXB", "name": "Oxford Biomedica plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/95def50f-c78f-4cc2-9794-e66d3b39f20d/", "api_url": "https://sharemaestro.com/factors/api/tickers/95def50f-c78f-4cc2-9794-e66d3b39f20d/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.11, "value": 0.07, "quality": 0.08, "momentum": 0.94, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 630, "market_cap": 76073547060, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0, "shareholder_yield": -0.0008, "roe": -0.3298, "piotroski_f_score": 4, "momentum_12_1": 0.8894, "volatility_252d": 0.5402 }, "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": "2026-06-07T13:36:48.238769+00:00", "batch_id": "" }, "size": { "price_close": 630, "market_cap": 76073547060, "market_cap_usd": 76073547060, "enterprise_value": 76124791060, "shares_outstanding": 120751662, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 832.8065, "ptbv_ratio": 832.8065, "ps_ratio": 450.8302, "pcf_ratio": 150046.4439, "pfcf_ratio": -17882.8272, "ev_ebitda": 31560.8586, "ev_ebit": -2309.6815, "ev_sales": 451.1339, "ev_fcf": -17894.8733, "earnings_yield": null, "fcf_yield": -0.0001, "price_to_sales": 450.8302, "price_to_book": 832.8065, "price_to_cashflow": 150046.4439, "ebitda_to_ev": 0.0, "sales_yield": 0.0022 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0008, "shareholder_yield": -0.0008, "debt_paydown_yield": 0, "total_yield": -0.0008 }, "quality": { "gross_margin": 0.391, "operating_margin": -0.1953, "net_margin": -0.1785, "ebitda_margin": 0.0143, "fcf_margin": -0.0252, "roe": -0.3298, "roa": -0.0925, "roic": -0.1734, "roc_greenblatt": null, "asset_turnover": 0.5181, "cash_conversion": 0.1412, "accruals_ratio": -0.0941, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2489, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2026, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 21.2454, "debt_to_assets": 0.4548, "interest_coverage": -2.2726, "current_ratio": 2.2043, "quick_ratio": 2.2043, "net_debt": 51244000, "local_beta": 0.5966, "volatility_252d": 0.5402, "volatility_60d": 1.1829, "max_drawdown_12m": -0.3771, "risk_adjusted_momentum": 1.6463 }, "growth": { "revenue_growth_1y": 0.3101, "revenue_growth_3y_cagr": 0.0642, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.4051, "revenue_growth": 0.3101, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0293, "price_return_3m": 0.0096, "price_return_6m": 0.0178, "price_return_9m": 0.066, "price_return_12m": 0.8341, "price_return_12m_ex1m": 0.8894, "momentum_6m": 0.0178, "momentum_12m": 0.8341, "momentum_12_1": 0.8894, "distance_from_52w_high": -0.2992, "distance_from_52w_low": 0.9937, "relative_strength": 0.6609 }, "raw_ttm": { "revenue_ttm": 168741000, "gross_profit_ttm": 65980000, "ebit_ttm": -32959000, "ebitda_ttm": 2412000, "net_income_ttm": -30128000, "eps_diluted_ttm": -0.2495, "operating_cash_flow_ttm": 507000, "capital_expenditure_ttm": -4761000, "fcf_ttm": -4254000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 58058000, "interest_expense_ttm": 14503000, "cash_and_equivalents": 96884000, "total_current_assets": 185648000, "total_current_liabilities": 84220000, "net_ppe": null, "total_assets": 325719000, "total_debt": 148128000, "total_equity": 91346000, "net_working_capital": 4544000, "book_value_per_share": 0.7565, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.7565 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 84, "rank_pcf": 100, "rank_ev_ebitda": 100, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 73, "rank_dividend_yield": 84, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 86, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 59, "rank_fcf_margin": 76, "rank_piotroski": 77, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 9 }, "composites": { "value_composite": 93, "quality_composite": 92, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 56, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.0748, "os_score": 0.11, "value_percentile": 0.07, "quality_percentile": 0.08, "momentum_percentile": 0.94, "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": 82, "small_cap_core_rank": 100, "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": 8991, "ticker_id": 30314, "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": "2026-06-07T13:36:48.238769+00:00", "batch_id": "", "os_score_delta": null, "price_close": 630, "market_cap": 76073547060, "market_cap_usd": 76073547060, "enterprise_value": 76124791060, "shares_outstanding": 120751662, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 832.80654938, "ptbv_ratio": 832.80654938, "ps_ratio": 450.83024908, "pcf_ratio": 150046.44390533, "pfcf_ratio": -17882.82723554, "ev_ebitda": 31560.85864842, "ev_ebit": -2309.68145453, "ev_sales": 451.13393342, "ev_fcf": -17894.87330983, "earnings_yield": null, "fcf_yield": -5.588e-05, "dividend_yield": 0, "buyback_yield": -0.00076318, "shareholder_yield": -0.00076318, "debt_paydown_yield": 0, "total_yield": -0.00076318, "gross_margin": 0.39101345, "operating_margin": -0.19532301, "net_margin": -0.17854582, "ebitda_margin": 0.0142941, "fcf_margin": -0.02521023, "roe": -0.32982287, "roa": -0.09249691, "roic": -0.17335893, "roc_greenblatt": null, "asset_turnover": 0.51805698, "cash_conversion": 0.14119756, "accruals_ratio": -0.09405346, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 21.24543947, "debt_to_assets": 0.45477237, "interest_coverage": -2.2725643, "current_ratio": 2.20432201, "quick_ratio": 2.20432201, "net_debt": 51244000, "revenue_growth_1y": 0.31013145, "revenue_growth_3y_cagr": 0.06424651, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.40511787, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.248894, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02927581, "price_return_3m": 0.00961538, "price_return_6m": 0.0177706, "price_return_9m": 0.06598985, "price_return_12m": 0.83406114, "price_return_12m_ex1m": 0.88937409, "distance_from_52w_high": -0.29922136, "distance_from_52w_low": 0.99367089, "relative_strength": 0.66092055, "local_beta": 0.5966, "volatility_252d": 0.540226, "volatility_60d": 1.182932, "max_drawdown_12m": -0.37708565, "revenue_ttm": 168741000, "gross_profit_ttm": 65980000, "ebit_ttm": -32959000, "ebitda_ttm": 2412000, "net_income_ttm": -30128000, "eps_diluted_ttm": -0.24950381, "operating_cash_flow_ttm": 507000, "capital_expenditure_ttm": -4761000, "fcf_ttm": -4254000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 58058000, "interest_expense_ttm": 14503000, "cash_and_equivalents": 96884000, "total_current_assets": 185648000, "total_current_liabilities": 84220000, "net_ppe": null, "total_assets": 325719000, "total_debt": 148128000, "total_equity": 91346000, "net_working_capital": 4544000, "book_value_per_share": 0.7564782, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.7564782, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 84, "rank_pcf": 100, "rank_ev_ebitda": 100, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 73, "rank_dividend_yield": 84, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 86, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 59, "rank_fcf_margin": 76, "rank_piotroski": 77, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 9, "value_composite": 93, "quality_composite": 92, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 56, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 100, "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": 630, "os": 0.11, "value": 0.07, "quality": 0.08, "momentum": 0.94, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0008, "roe": -0.3298, "momentum_12_1": 0.8894, "complete_fields": { "id": 8991, "ticker_id": 30314, "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": "2026-06-07T13:36:48.238769+00:00", "batch_id": "", "os_score_delta": null, "price_close": 630, "market_cap": 76073547060, "market_cap_usd": 76073547060, "enterprise_value": 76124791060, "shares_outstanding": 120751662, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 832.80654938, "ptbv_ratio": 832.80654938, "ps_ratio": 450.83024908, "pcf_ratio": 150046.44390533, "pfcf_ratio": -17882.82723554, "ev_ebitda": 31560.85864842, "ev_ebit": -2309.68145453, "ev_sales": 451.13393342, "ev_fcf": -17894.87330983, "earnings_yield": null, "fcf_yield": -5.588e-05, "dividend_yield": 0, "buyback_yield": -0.00076318, "shareholder_yield": -0.00076318, "debt_paydown_yield": 0, "total_yield": -0.00076318, "gross_margin": 0.39101345, "operating_margin": -0.19532301, "net_margin": -0.17854582, "ebitda_margin": 0.0142941, "fcf_margin": -0.02521023, "roe": -0.32982287, "roa": -0.09249691, "roic": -0.17335893, "roc_greenblatt": null, "asset_turnover": 0.51805698, "cash_conversion": 0.14119756, "accruals_ratio": -0.09405346, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 21.24543947, "debt_to_assets": 0.45477237, "interest_coverage": -2.2725643, "current_ratio": 2.20432201, "quick_ratio": 2.20432201, "net_debt": 51244000, "revenue_growth_1y": 0.31013145, "revenue_growth_3y_cagr": 0.06424651, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.40511787, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.248894, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02927581, "price_return_3m": 0.00961538, "price_return_6m": 0.0177706, "price_return_9m": 0.06598985, "price_return_12m": 0.83406114, "price_return_12m_ex1m": 0.88937409, "distance_from_52w_high": -0.29922136, "distance_from_52w_low": 0.99367089, "relative_strength": 0.66092055, "local_beta": 0.5966, "volatility_252d": 0.540226, "volatility_60d": 1.182932, "max_drawdown_12m": -0.37708565, "revenue_ttm": 168741000, "gross_profit_ttm": 65980000, "ebit_ttm": -32959000, "ebitda_ttm": 2412000, "net_income_ttm": -30128000, "eps_diluted_ttm": -0.24950381, "operating_cash_flow_ttm": 507000, "capital_expenditure_ttm": -4761000, "fcf_ttm": -4254000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 58058000, "interest_expense_ttm": 14503000, "cash_and_equivalents": 96884000, "total_current_assets": 185648000, "total_current_liabilities": 84220000, "net_ppe": null, "total_assets": 325719000, "total_debt": 148128000, "total_equity": 91346000, "net_working_capital": 4544000, "book_value_per_share": 0.7564782, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.7564782, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 84, "rank_pcf": 100, "rank_ev_ebitda": 100, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 73, "rank_dividend_yield": 84, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 86, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 59, "rank_fcf_margin": 76, "rank_piotroski": 77, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 9, "value_composite": 93, "quality_composite": 92, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 56, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 100, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "income_statement": { "revenue": 168741000, "cost_of_revenue": 102761000, "gross_profit": 65980000, "ebit": -32959000, "ebitda": 2412000, "pretax_income": null, "tax_provision": null, "net_income": -30128000, "net_income_to_common": -30128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96884000, "total_current_assets": 185648000, "total_assets": 325719000, "short_term_debt": 0, "long_term_debt": 41488000, "total_debt": 148128000, "total_liabilities": null, "total_equity": 91346000, "shares_outstanding": 120751662, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 507000, "capital_expenditure": -4761000, "free_cash_flow": -4254000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58058000, "net_debt_issued": 3180000 }, "complete_fields": { "id": 396489, "ticker_id": 30314, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2412000", "netIncome": "-30128000", "grossProfit": "65980000", "totalRevenue": "168741000", "costOfRevenue": "102761000", "interestExpense": "14503000", "operatingIncome": "-32959000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "5062000", "depreciationAndAmortization": "19845000" }, "balance": { "totalDebt": "148128000", "totalAssets": "325719000", "longTermDebt": "41488000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "120751662", "totalCurrentAssets": "185648000", "totalShareholderEquity": "91346000", "totalCurrentLiabilities": "84220000", "cashAndShortTermInvestments": "96884000" }, "cashflow": { "freeCashFlow": "-4254000", "dividendsPaid": null, "issuanceOfDebt": "41954000", "issuanceOfStock": "58058000", "repaymentOfDebt": "-38774000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "507000", "repurchaseOfStock": null, "capitalExpenditures": "-4761000" } }, "revenue": 168741000, "cost_of_revenue": 102761000, "gross_profit": 65980000, "research_and_development": 5062000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32959000, "depreciation_amortisation": 19845000, "ebitda": 2412000, "interest_expense": 14503000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -30128000, "net_income_continuing_ops": null, "net_income_to_common": -30128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96884000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 185648000, "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": 325719000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84220000, "long_term_debt": 41488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 148128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 91346000, "shares_outstanding": 120751662, "operating_cash_flow": 507000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58058000, "net_debt_issued": 3180000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2412000", "netIncome": "-30128000", "grossProfit": "65980000", "totalRevenue": "168741000", "costOfRevenue": "102761000", "interestExpense": "14503000", "operatingIncome": "-32959000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "5062000", "depreciationAndAmortization": "19845000" }, "balance": { "totalDebt": "148128000", "totalAssets": "325719000", "longTermDebt": "41488000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "120751662", "totalCurrentAssets": "185648000", "totalShareholderEquity": "91346000", "totalCurrentLiabilities": "84220000", "cashAndShortTermInvestments": "96884000" }, "cashflow": { "freeCashFlow": "-4254000", "dividendsPaid": null, "issuanceOfDebt": "41954000", "issuanceOfStock": "58058000", "repaymentOfDebt": "-38774000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "507000", "repurchaseOfStock": null, "capitalExpenditures": "-4761000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "income_statement": { "revenue": 128797000, "cost_of_revenue": 75776000, "gross_profit": 53021000, "ebit": -43502000, "ebitda": -14333000, "pretax_income": null, "tax_provision": null, "net_income": -43190000, "net_income_to_common": -43190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60650000, "total_current_assets": 133194000, "total_assets": 231643000, "short_term_debt": 281000, "long_term_debt": 39790000, "total_debt": 108761000, "total_liabilities": null, "total_equity": 57046000, "shares_outstanding": 105959899, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -50666000, "capital_expenditure": -7496000, "free_cash_flow": -58162000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17526000, "net_debt_issued": -466000 }, "complete_fields": { "id": 396492, "ticker_id": 30314, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-14333000", "netIncome": "-43190000", "grossProfit": "53021000", "totalRevenue": "128797000", "costOfRevenue": "75776000", "interestExpense": "10505000", "operatingIncome": "-43502000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "4544000", "depreciationAndAmortization": "22427000" }, "balance": { "totalDebt": "108761000", "totalAssets": "231643000", "longTermDebt": "39790000", "shortTermDebt": "281000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "105959899", "totalCurrentAssets": "133194000", "totalShareholderEquity": "57046000", "totalCurrentLiabilities": "58321000", "cashAndShortTermInvestments": "60650000" }, "cashflow": { "freeCashFlow": "-58162000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "17526000", "repaymentOfDebt": "-466000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-50666000", "repurchaseOfStock": null, "capitalExpenditures": "-7496000" } }, "revenue": 128797000, "cost_of_revenue": 75776000, "gross_profit": 53021000, "research_and_development": 4544000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43502000, "depreciation_amortisation": 22427000, "ebitda": -14333000, "interest_expense": 10505000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -43190000, "net_income_continuing_ops": null, "net_income_to_common": -43190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60650000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 133194000, "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": 231643000, "short_term_debt": 281000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58321000, "long_term_debt": 39790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 108761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 57046000, "shares_outstanding": 105959899, "operating_cash_flow": -50666000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17526000, "net_debt_issued": -466000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -58162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-14333000", "netIncome": "-43190000", "grossProfit": "53021000", "totalRevenue": "128797000", "costOfRevenue": "75776000", "interestExpense": "10505000", "operatingIncome": "-43502000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "4544000", "depreciationAndAmortization": "22427000" }, "balance": { "totalDebt": "108761000", "totalAssets": "231643000", "longTermDebt": "39790000", "shortTermDebt": "281000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "105959899", "totalCurrentAssets": "133194000", "totalShareholderEquity": "57046000", "totalCurrentLiabilities": "58321000", "cashAndShortTermInvestments": "60650000" }, "cashflow": { "freeCashFlow": "-58162000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "17526000", "repaymentOfDebt": "-466000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-50666000", "repurchaseOfStock": null, "capitalExpenditures": "-7496000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "income_statement": { "revenue": 89539000, "cost_of_revenue": 49812000, "gross_profit": 39727000, "ebit": -88109000, "ebitda": -148618000, "pretax_income": null, "tax_provision": null, "net_income": -157490000, "net_income_to_common": -157490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103716000, "total_current_assets": 141329000, "total_assets": 252342000, "short_term_debt": 0, "long_term_debt": 38534000, "total_debt": 111458000, "total_liabilities": null, "total_equity": 74006000, "shares_outstanding": 96803053, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -28517000, "capital_expenditure": -9832000, "free_cash_flow": -38349000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 651000, "net_debt_issued": null }, "complete_fields": { "id": 396493, "ticker_id": 30314, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-148618000", "netIncome": "-157490000", "grossProfit": "39727000", "totalRevenue": "89539000", "costOfRevenue": "49812000", "interestExpense": "11199000", "operatingIncome": "-88109000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "11471000", "depreciationAndAmortization": "28710000" }, "balance": { "totalDebt": "111458000", "totalAssets": "252342000", "longTermDebt": "38534000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "96803053", "totalCurrentAssets": "141329000", "totalShareholderEquity": "74006000", "totalCurrentLiabilities": "44315000", "cashAndShortTermInvestments": "103716000" }, "cashflow": { "freeCashFlow": "-38349000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "651000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-28517000", "repurchaseOfStock": null, "capitalExpenditures": "-9832000" } }, "revenue": 89539000, "cost_of_revenue": 49812000, "gross_profit": 39727000, "research_and_development": 11471000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88109000, "depreciation_amortisation": 28710000, "ebitda": -148618000, "interest_expense": 11199000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -157490000, "net_income_continuing_ops": null, "net_income_to_common": -157490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103716000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 141329000, "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": 252342000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44315000, "long_term_debt": 38534000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 111458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 74006000, "shares_outstanding": 96803053, "operating_cash_flow": -28517000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9832000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 651000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -38349000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-148618000", "netIncome": "-157490000", "grossProfit": "39727000", "totalRevenue": "89539000", "costOfRevenue": "49812000", "interestExpense": "11199000", "operatingIncome": "-88109000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "11471000", "depreciationAndAmortization": "28710000" }, "balance": { "totalDebt": "111458000", "totalAssets": "252342000", "longTermDebt": "38534000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "96803053", "totalCurrentAssets": "141329000", "totalShareholderEquity": "74006000", "totalCurrentLiabilities": "44315000", "cashAndShortTermInvestments": "103716000" }, "cashflow": { "freeCashFlow": "-38349000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "651000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-28517000", "repurchaseOfStock": null, "capitalExpenditures": "-9832000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "income_statement": { "revenue": 139989000, "cost_of_revenue": 70808000, "gross_profit": 69181000, "ebit": -51558000, "ebitda": -10863000, "pretax_income": null, "tax_provision": null, "net_income": -39157000, "net_income_to_common": -39157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141285000, "total_current_assets": 215504000, "total_assets": 460180000, "short_term_debt": null, "long_term_debt": 39780000, "total_debt": 114281000, "total_liabilities": null, "total_equity": 204653000, "shares_outstanding": 96263165, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12615000, "capital_expenditure": -16296000, "free_cash_flow": -28911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 80154000, "net_debt_issued": 33442000 }, "complete_fields": { "id": 396494, "ticker_id": 30314, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10863000", "netIncome": "-39157000", "grossProfit": "69181000", "totalRevenue": "139989000", "costOfRevenue": "70808000", "interestExpense": "8754000", "operatingIncome": "-51558000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "60937000", "depreciationAndAmortization": "26359000" }, "balance": { "totalDebt": "114281000", "totalAssets": "460180000", "longTermDebt": "39780000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "96263165", "totalCurrentAssets": "215504000", "totalShareholderEquity": "204653000", "totalCurrentLiabilities": "59663000", "cashAndShortTermInvestments": "141285000" }, "cashflow": { "freeCashFlow": "-28911000", "dividendsPaid": null, "issuanceOfDebt": "64866000", "issuanceOfStock": "80154000", "repaymentOfDebt": "-31424000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-12615000", "repurchaseOfStock": null, "capitalExpenditures": "-16296000" } }, "revenue": 139989000, "cost_of_revenue": 70808000, "gross_profit": 69181000, "research_and_development": 60937000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51558000, "depreciation_amortisation": 26359000, "ebitda": -10863000, "interest_expense": 8754000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -39157000, "net_income_continuing_ops": null, "net_income_to_common": -39157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141285000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 215504000, "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": 460180000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59663000, "long_term_debt": 39780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 114281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 204653000, "shares_outstanding": 96263165, "operating_cash_flow": -12615000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16296000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 80154000, "net_debt_issued": 33442000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -28911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10863000", "netIncome": "-39157000", "grossProfit": "69181000", "totalRevenue": "139989000", "costOfRevenue": "70808000", "interestExpense": "8754000", "operatingIncome": "-51558000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "60937000", "depreciationAndAmortization": "26359000" }, "balance": { "totalDebt": "114281000", "totalAssets": "460180000", "longTermDebt": "39780000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "96263165", "totalCurrentAssets": "215504000", "totalShareholderEquity": "204653000", "totalCurrentLiabilities": "59663000", "cashAndShortTermInvestments": "141285000" }, "cashflow": { "freeCashFlow": "-28911000", "dividendsPaid": null, "issuanceOfDebt": "64866000", "issuanceOfStock": "80154000", "repaymentOfDebt": "-31424000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-12615000", "repurchaseOfStock": null, "capitalExpenditures": "-16296000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+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": 396495, "ticker_id": 30314, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 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": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+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": 96884000, "total_current_assets": 185648000, "total_assets": 325719000, "short_term_debt": 0, "long_term_debt": 41488000, "total_debt": 148128000, "total_liabilities": null, "total_equity": 91346000, "shares_outstanding": 120751662, "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": 396488, "ticker_id": 30314, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "148128000", "totalAssets": "325719000", "longTermDebt": "41488000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "120751662", "totalCurrentAssets": "185648000", "totalShareholderEquity": "91346000", "totalCurrentLiabilities": "84220000", "cashAndShortTermInvestments": "96884000" } }, "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": 96884000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 185648000, "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": 325719000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84220000, "long_term_debt": 41488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 148128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 91346000, "shares_outstanding": 120751662, "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": "148128000", "totalAssets": "325719000", "longTermDebt": "41488000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "120751662", "totalCurrentAssets": "185648000", "totalShareholderEquity": "91346000", "totalCurrentLiabilities": "84220000", "cashAndShortTermInvestments": "96884000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+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": 53877000, "total_current_assets": 131770000, "total_assets": 216317000, "short_term_debt": 0, "long_term_debt": 36813000, "total_debt": 105424000, "total_liabilities": null, "total_equity": 32729000, "shares_outstanding": 106135694, "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": 396490, "ticker_id": 30314, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "105424000", "totalAssets": "216317000", "longTermDebt": "36813000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "106135694", "totalCurrentAssets": "131770000", "totalShareholderEquity": "32729000", "totalCurrentLiabilities": "69698000", "cashAndShortTermInvestments": "53877000" } }, "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": 53877000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 131770000, "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": 216317000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69698000, "long_term_debt": 36813000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 105424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32729000, "shares_outstanding": 106135694, "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": "105424000", "totalAssets": "216317000", "longTermDebt": "36813000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "106135694", "totalCurrentAssets": "131770000", "totalShareholderEquity": "32729000", "totalCurrentLiabilities": "69698000", "cashAndShortTermInvestments": "53877000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+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": 60650000, "total_current_assets": 133194000, "total_assets": 231643000, "short_term_debt": 281000, "long_term_debt": 39790000, "total_debt": 108761000, "total_liabilities": null, "total_equity": 57046000, "shares_outstanding": 105959899, "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": 396491, "ticker_id": 30314, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:10:07.238387+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "108761000", "totalAssets": "231643000", "longTermDebt": "39790000", "shortTermDebt": "281000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "105959899", "totalCurrentAssets": "133194000", "totalShareholderEquity": "57046000", "totalCurrentLiabilities": "58321000", "cashAndShortTermInvestments": "60650000" } }, "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": 60650000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 133194000, "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": 231643000, "short_term_debt": 281000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58321000, "long_term_debt": 39790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 108761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 57046000, "shares_outstanding": 105959899, "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": "108761000", "totalAssets": "231643000", "longTermDebt": "39790000", "shortTermDebt": "281000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "105959899", "totalCurrentAssets": "133194000", "totalShareholderEquity": "57046000", "totalCurrentLiabilities": "58321000", "cashAndShortTermInvestments": "60650000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" ] } } }