{ "ticker": { "uuid": "9d4c9fff-547f-4cea-ab32-7232e786c4d3", "symbol": "PIP", "name": "PipeHawk plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Scientific & Technical Instruments", "page_url": "https://sharemaestro.com/factors/ticker/9d4c9fff-547f-4cea-ab32-7232e786c4d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d4c9fff-547f-4cea-ab32-7232e786c4d3/" }, "ticker_metadata": { "id": 30415, "uuid": "9d4c9fff-547f-4cea-ab32-7232e786c4d3", "symbol": "PIP", "name": "PipeHawk plc", "asset_type": "equity", "market_cap": 907820, "stock_exchange_id": 19, "industry": "Scientific & Technical Instruments", "sector": "Technology", "description": "PipeHawk plc engages in the development, assembly, and sale of automated manufacturing units, test system, rail industry solutions, and ground probing radar (GPR) equipment in the United Kingdom, Europe and internationally. It operates through Utility Detection and Mapping Services; Development, Assembly, and Sale of GPR Equipment; and Rail Trackside Solutions segments. The company also provides GPR based services; and undertakes complementary research and development assignments. In addition, it offers site survey support to civil engineers, consulting engineers, design engineers, and planners; and produces machines, attachments, and tools for track renewal and maintenance. Further, the company is involved in research and development of GPR products and services under the Groundvue and PipeHawk brand name, as well as provision of training in GPRs techniques for both beginners and for more experienced user. Additionally, it provides technology solutions for a range of industries, such as highways, automotive, rail, aerospace, and slip test solutions. The company is also involved in specialist surveying and specialist in railway equipment. PipeHawk plc was incorporated in 2000 and is based in Cinderford, 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": "9d4c9fff-547f-4cea-ab32-7232e786c4d3", "symbol": "PIP", "name": "PipeHawk plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Scientific & Technical Instruments", "page_url": "https://sharemaestro.com/factors/ticker/9d4c9fff-547f-4cea-ab32-7232e786c4d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d4c9fff-547f-4cea-ab32-7232e786c4d3/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.43, "value": 0.46, "quality": 0.45, "momentum": 0.45, "coverage": 0.727, "confidence": 0.65, "delta": null }, "headline_factors": { "price": 2.5, "market_cap": 90782057.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0029, "shareholder_yield": 0, "roe": 0.0376, "piotroski_f_score": 4, "momentum_12_1": 1.2, "volatility_252d": 1.2939 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:52.494410+00:00", "batch_id": "" }, "size": { "price_close": 2.5, "market_cap": 90782057.5, "market_cap_usd": 90782057.5, "enterprise_value": 98197057.5, "shares_outstanding": 36312823, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 24.2538, "pcf_ratio": 775.915, "pfcf_ratio": 916.9905, "ev_ebitda": 340.962, "ev_ebit": 832.1785, "ev_sales": 26.2349, "ev_fcf": 991.8895, "earnings_yield": null, "fcf_yield": 0.001, "price_to_sales": 24.2538, "price_to_book": null, "price_to_cashflow": 775.915, "ebitda_to_ev": 0.0029, "sales_yield": 0.0381 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0005, "total_yield": 0.0005 }, "quality": { "gross_margin": null, "operating_margin": 0.0315, "net_margin": -0.0692, "ebitda_margin": 0.0769, "fcf_margin": 0.0264, "roe": 0.0376, "roa": -0.1503, "roic": 0.1673, "roc_greenblatt": null, "asset_turnover": 2.1724, "cash_conversion": -0.3822, "accruals_ratio": -0.2182, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3455, "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": 25.7465, "debt_to_assets": 4.3134, "interest_coverage": 0.2757, "current_ratio": 0.2216, "quick_ratio": 0.2216, "net_debt": 7415000, "local_beta": 0.1773, "volatility_252d": 1.2939, "volatility_60d": 2.7688, "max_drawdown_12m": -0.4565, "risk_adjusted_momentum": 0.9274 }, "growth": { "revenue_growth_1y": -0.5904, "revenue_growth_3y_cagr": -0.1544, "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": -0.5904, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0909, "price_return_3m": 0.087, "price_return_6m": 1, "price_return_9m": 0.8182, "price_return_12m": 1, "price_return_12m_ex1m": 1.2, "momentum_6m": 1, "momentum_12m": 1, "momentum_12_1": 1.2, "distance_from_52w_high": -0.1667, "distance_from_52w_low": 1, "relative_strength": 0.8269 }, "raw_ttm": { "revenue_ttm": 3743000, "gross_profit_ttm": null, "ebit_ttm": 118000, "ebitda_ttm": 288000, "net_income_ttm": -259000, "eps_diluted_ttm": -0.0071, "operating_cash_flow_ttm": 117000, "capital_expenditure_ttm": -18000, "fcf_ttm": 99000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 428000, "cash_and_equivalents": 17000, "total_current_assets": 1057000, "total_current_liabilities": 4770000, "net_ppe": null, "total_assets": 1723000, "total_debt": 7432000, "total_equity": -6886000, "net_working_capital": -445000, "book_value_per_share": -0.1896, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "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": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.455, "os_score": 0.43, "value_percentile": 0.46, "quality_percentile": 0.45, "momentum_percentile": 0.45, "factor_coverage": 0.727, "signal_confidence": 0.65, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 56, "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": 9034, "ticker_id": 30415, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:52.494410+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.5, "market_cap": 90782057.5, "market_cap_usd": 90782057.5, "enterprise_value": 98197057.5, "shares_outstanding": 36312823, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 24.25382247, "pcf_ratio": 775.91502137, "pfcf_ratio": 916.9904798, "ev_ebitda": 340.96200521, "ev_ebit": 832.17845339, "ev_sales": 26.23485373, "ev_fcf": 991.8894697, "earnings_yield": null, "fcf_yield": 0.00100818, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00053975, "total_yield": 0.00053975, "gross_margin": null, "operating_margin": 0.03152551, "net_margin": -0.06919583, "ebitda_margin": 0.07694363, "fcf_margin": 0.02644937, "roe": 0.03761255, "roa": -0.15031921, "roic": 0.16729679, "roc_greenblatt": null, "asset_turnover": 2.17237377, "cash_conversion": -0.38223938, "accruals_ratio": -0.21822403, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 25.74652778, "debt_to_assets": 4.31340685, "interest_coverage": 0.27570093, "current_ratio": 0.22159329, "quick_ratio": 0.22159329, "net_debt": 7415000, "revenue_growth_1y": -0.59039177, "revenue_growth_3y_cagr": -0.1544233, "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": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.345526, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09090909, "price_return_3m": 0.08695652, "price_return_6m": 1, "price_return_9m": 0.81818182, "price_return_12m": 1, "price_return_12m_ex1m": 1.2, "distance_from_52w_high": -0.16666667, "distance_from_52w_low": 1, "relative_strength": 0.82685942, "local_beta": 0.1773, "volatility_252d": 1.293885, "volatility_60d": 2.768841, "max_drawdown_12m": -0.45652174, "revenue_ttm": 3743000, "gross_profit_ttm": null, "ebit_ttm": 118000, "ebitda_ttm": 288000, "net_income_ttm": -259000, "eps_diluted_ttm": -0.00713247, "operating_cash_flow_ttm": 117000, "capital_expenditure_ttm": -18000, "fcf_ttm": 99000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 428000, "cash_and_equivalents": 17000, "total_current_assets": 1057000, "total_current_liabilities": 4770000, "net_ppe": null, "total_assets": 1723000, "total_debt": 7432000, "total_equity": -6886000, "net_working_capital": -445000, "book_value_per_share": -0.18962998, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "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": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 56, "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": 2.5, "os": 0.43, "value": 0.46, "quality": 0.45, "momentum": 0.45, "confidence": 0.65, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.0376, "momentum_12_1": 1.2, "complete_fields": { "id": 9034, "ticker_id": 30415, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:52.494410+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.5, "market_cap": 90782057.5, "market_cap_usd": 90782057.5, "enterprise_value": 98197057.5, "shares_outstanding": 36312823, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 24.25382247, "pcf_ratio": 775.91502137, "pfcf_ratio": 916.9904798, "ev_ebitda": 340.96200521, "ev_ebit": 832.17845339, "ev_sales": 26.23485373, "ev_fcf": 991.8894697, "earnings_yield": null, "fcf_yield": 0.00100818, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00053975, "total_yield": 0.00053975, "gross_margin": null, "operating_margin": 0.03152551, "net_margin": -0.06919583, "ebitda_margin": 0.07694363, "fcf_margin": 0.02644937, "roe": 0.03761255, "roa": -0.15031921, "roic": 0.16729679, "roc_greenblatt": null, "asset_turnover": 2.17237377, "cash_conversion": -0.38223938, "accruals_ratio": -0.21822403, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 25.74652778, "debt_to_assets": 4.31340685, "interest_coverage": 0.27570093, "current_ratio": 0.22159329, "quick_ratio": 0.22159329, "net_debt": 7415000, "revenue_growth_1y": -0.59039177, "revenue_growth_3y_cagr": -0.1544233, "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": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.345526, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09090909, "price_return_3m": 0.08695652, "price_return_6m": 1, "price_return_9m": 0.81818182, "price_return_12m": 1, "price_return_12m_ex1m": 1.2, "distance_from_52w_high": -0.16666667, "distance_from_52w_low": 1, "relative_strength": 0.82685942, "local_beta": 0.1773, "volatility_252d": 1.293885, "volatility_60d": 2.768841, "max_drawdown_12m": -0.45652174, "revenue_ttm": 3743000, "gross_profit_ttm": null, "ebit_ttm": 118000, "ebitda_ttm": 288000, "net_income_ttm": -259000, "eps_diluted_ttm": -0.00713247, "operating_cash_flow_ttm": 117000, "capital_expenditure_ttm": -18000, "fcf_ttm": 99000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 428000, "cash_and_equivalents": 17000, "total_current_assets": 1057000, "total_current_liabilities": 4770000, "net_ppe": null, "total_assets": 1723000, "total_debt": 7432000, "total_equity": -6886000, "net_working_capital": -445000, "book_value_per_share": -0.18962998, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "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": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 56, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "income_statement": { "revenue": 3743000, "cost_of_revenue": null, "gross_profit": null, "ebit": 118000, "ebitda": 288000, "pretax_income": null, "tax_provision": null, "net_income": -259000, "net_income_to_common": -259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15000, "total_current_assets": 899000, "total_assets": 1639000, "short_term_debt": 3285000, "long_term_debt": 3582000, "total_debt": 7064000, "total_liabilities": null, "total_equity": -6391000, "shares_outstanding": 36312823, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 117000, "capital_expenditure": -18000, "free_cash_flow": 99000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49000 }, "complete_fields": { "id": 396720, "ticker_id": 30415, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "288000", "netIncome": "-259000", "grossProfit": null, "totalRevenue": "3743000", "costOfRevenue": null, "interestExpense": "428000", "operatingIncome": "118000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "170000" }, "balance": { "totalDebt": "7064000", "totalAssets": "1639000", "longTermDebt": "3582000", "shortTermDebt": "3285000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "899000", "totalShareholderEquity": "-6391000", "totalCurrentLiabilities": "4367000", "cashAndShortTermInvestments": "15000" }, "cashflow": { "freeCashFlow": "99000", "dividendsPaid": null, "issuanceOfDebt": "193000", "issuanceOfStock": null, "repaymentOfDebt": "-242000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "117000", "repurchaseOfStock": null, "capitalExpenditures": "-18000" } }, "revenue": 3743000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118000, "depreciation_amortisation": 170000, "ebitda": 288000, "interest_expense": 428000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -259000, "net_income_continuing_ops": null, "net_income_to_common": -259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 899000, "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": 1639000, "short_term_debt": 3285000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4367000, "long_term_debt": 3582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -6391000, "shares_outstanding": 36312823, "operating_cash_flow": 117000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 99000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "288000", "netIncome": "-259000", "grossProfit": null, "totalRevenue": "3743000", "costOfRevenue": null, "interestExpense": "428000", "operatingIncome": "118000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "170000" }, "balance": { "totalDebt": "7064000", "totalAssets": "1639000", "longTermDebt": "3582000", "shortTermDebt": "3285000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "899000", "totalShareholderEquity": "-6391000", "totalCurrentLiabilities": "4367000", "cashAndShortTermInvestments": "15000" }, "cashflow": { "freeCashFlow": "99000", "dividendsPaid": null, "issuanceOfDebt": "193000", "issuanceOfStock": null, "repaymentOfDebt": "-242000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "117000", "repurchaseOfStock": null, "capitalExpenditures": "-18000" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "income_statement": { "revenue": 9138000, "cost_of_revenue": null, "gross_profit": null, "ebit": -1052000, "ebitda": -596000, "pretax_income": null, "tax_provision": null, "net_income": -821000, "net_income_to_common": -821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95000, "total_current_assets": 1295000, "total_assets": 1931000, "short_term_debt": 2818000, "long_term_debt": 3684000, "total_debt": 6709000, "total_liabilities": null, "total_equity": -6273000, "shares_outstanding": 36312823, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -230000, "capital_expenditure": -50000, "free_cash_flow": -280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 799000 }, "complete_fields": { "id": 396722, "ticker_id": 30415, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-596000", "netIncome": "-821000", "grossProfit": null, "totalRevenue": "9138000", "costOfRevenue": null, "interestExpense": "424000", "operatingIncome": "-1052000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "619000" }, "balance": { "totalDebt": "6709000", "totalAssets": "1931000", "longTermDebt": "3684000", "shortTermDebt": "2818000", "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "1295000", "totalShareholderEquity": "-6273000", "totalCurrentLiabilities": "4303000", "cashAndShortTermInvestments": "95000" }, "cashflow": { "freeCashFlow": "-280000", "dividendsPaid": null, "issuanceOfDebt": "1343000", "issuanceOfStock": null, "repaymentOfDebt": "-544000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "-230000", "repurchaseOfStock": null, "capitalExpenditures": "-50000" } }, "revenue": 9138000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1052000, "depreciation_amortisation": 619000, "ebitda": -596000, "interest_expense": 424000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -821000, "net_income_continuing_ops": null, "net_income_to_common": -821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1295000, "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": 1931000, "short_term_debt": 2818000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4303000, "long_term_debt": 3684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -6273000, "shares_outstanding": 36312823, "operating_cash_flow": -230000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -50000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 799000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -280000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-596000", "netIncome": "-821000", "grossProfit": null, "totalRevenue": "9138000", "costOfRevenue": null, "interestExpense": "424000", "operatingIncome": "-1052000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "619000" }, "balance": { "totalDebt": "6709000", "totalAssets": "1931000", "longTermDebt": "3684000", "shortTermDebt": "2818000", "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "1295000", "totalShareholderEquity": "-6273000", "totalCurrentLiabilities": "4303000", "cashAndShortTermInvestments": "95000" }, "cashflow": { "freeCashFlow": "-280000", "dividendsPaid": null, "issuanceOfDebt": "1343000", "issuanceOfStock": null, "repaymentOfDebt": "-544000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "-230000", "repurchaseOfStock": null, "capitalExpenditures": "-50000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "income_statement": { "revenue": 6470000, "cost_of_revenue": null, "gross_profit": null, "ebit": -2221000, "ebitda": -2320000, "pretax_income": null, "tax_provision": null, "net_income": -2484000, "net_income_to_common": -2484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148000, "total_current_assets": 3994000, "total_assets": 7739000, "short_term_debt": 2460000, "long_term_debt": 2851000, "total_debt": 7799000, "total_liabilities": null, "total_equity": -5452000, "shares_outstanding": 36312823, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1313000, "capital_expenditure": -111000, "free_cash_flow": 1202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -603000 }, "complete_fields": { "id": 396723, "ticker_id": 30415, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2320000", "netIncome": "-2484000", "grossProfit": null, "totalRevenue": "6470000", "costOfRevenue": null, "interestExpense": "385000", "operatingIncome": "-2221000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "579000" }, "balance": { "totalDebt": "7799000", "totalAssets": "7739000", "longTermDebt": "2851000", "shortTermDebt": "2460000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "3994000", "totalShareholderEquity": "-5452000", "totalCurrentLiabilities": "8278000", "cashAndShortTermInvestments": "148000" }, "cashflow": { "freeCashFlow": "1202000", "dividendsPaid": null, "issuanceOfDebt": "604000", "issuanceOfStock": null, "repaymentOfDebt": "-1207000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "1313000", "repurchaseOfStock": null, "capitalExpenditures": "-111000" } }, "revenue": 6470000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2221000, "depreciation_amortisation": 579000, "ebitda": -2320000, "interest_expense": 385000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2484000, "net_income_continuing_ops": null, "net_income_to_common": -2484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3994000, "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": 7739000, "short_term_debt": 2460000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8278000, "long_term_debt": 2851000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5452000, "shares_outstanding": 36312823, "operating_cash_flow": 1313000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -603000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2320000", "netIncome": "-2484000", "grossProfit": null, "totalRevenue": "6470000", "costOfRevenue": null, "interestExpense": "385000", "operatingIncome": "-2221000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "579000" }, "balance": { "totalDebt": "7799000", "totalAssets": "7739000", "longTermDebt": "2851000", "shortTermDebt": "2460000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "3994000", "totalShareholderEquity": "-5452000", "totalCurrentLiabilities": "8278000", "cashAndShortTermInvestments": "148000" }, "cashflow": { "freeCashFlow": "1202000", "dividendsPaid": null, "issuanceOfDebt": "604000", "issuanceOfStock": null, "repaymentOfDebt": "-1207000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "1313000", "repurchaseOfStock": null, "capitalExpenditures": "-111000" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "income_statement": { "revenue": 6191000, "cost_of_revenue": null, "gross_profit": null, "ebit": -1312000, "ebitda": -888000, "pretax_income": null, "tax_provision": null, "net_income": -868000, "net_income_to_common": -868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4000, "total_current_assets": 3443000, "total_assets": 8177000, "short_term_debt": 2352000, "long_term_debt": 3242000, "total_debt": 8286000, "total_liabilities": null, "total_equity": -2968000, "shares_outstanding": 36312823, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -833000, "capital_expenditure": -325000, "free_cash_flow": -1158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396724, "ticker_id": 30415, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-888000", "netIncome": "-868000", "grossProfit": null, "totalRevenue": "6191000", "costOfRevenue": null, "interestExpense": "264000", "operatingIncome": "-1312000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "424000" }, "balance": { "totalDebt": "8286000", "totalAssets": "8177000", "longTermDebt": "3242000", "shortTermDebt": "2352000", "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "3443000", "totalShareholderEquity": "-2968000", "totalCurrentLiabilities": "5533000", "cashAndShortTermInvestments": "4000" }, "cashflow": { "freeCashFlow": "-1158000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-06-30", "operatingCashflow": "-833000", "repurchaseOfStock": null, "capitalExpenditures": "-325000" } }, "revenue": 6191000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1312000, "depreciation_amortisation": 424000, "ebitda": -888000, "interest_expense": 264000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -868000, "net_income_continuing_ops": null, "net_income_to_common": -868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3443000, "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": 8177000, "short_term_debt": 2352000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5533000, "long_term_debt": 3242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2968000, "shares_outstanding": 36312823, "operating_cash_flow": -833000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -325000, "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": -1158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-888000", "netIncome": "-868000", "grossProfit": null, "totalRevenue": "6191000", "costOfRevenue": null, "interestExpense": "264000", "operatingIncome": "-1312000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "424000" }, "balance": { "totalDebt": "8286000", "totalAssets": "8177000", "longTermDebt": "3242000", "shortTermDebt": "2352000", "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "3443000", "totalShareholderEquity": "-2968000", "totalCurrentLiabilities": "5533000", "cashAndShortTermInvestments": "4000" }, "cashflow": { "freeCashFlow": "-1158000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-06-30", "operatingCashflow": "-833000", "repurchaseOfStock": null, "capitalExpenditures": "-325000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+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": -144000 }, "complete_fields": { "id": 396725, "ticker_id": 30415, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "339000", "issuanceOfStock": null, "repaymentOfDebt": "-483000", "fiscalDateEnding": "2021-06-30", "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": -144000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "339000", "issuanceOfStock": null, "repaymentOfDebt": "-483000", "fiscalDateEnding": "2021-06-30", "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": "2026-06-07T13:11:50.149208+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": 17000, "total_current_assets": 1057000, "total_assets": 1723000, "short_term_debt": null, "long_term_debt": null, "total_debt": 7432000, "total_liabilities": null, "total_equity": -6886000, "shares_outstanding": 36312823, "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": 396718, "ticker_id": 30415, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "7432000", "totalAssets": "1723000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "1057000", "totalShareholderEquity": "-6886000", "totalCurrentLiabilities": "4770000", "cashAndShortTermInvestments": "17000" } }, "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": 17000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1057000, "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": 1723000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4770000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -6886000, "shares_outstanding": 36312823, "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": "7432000", "totalAssets": "1723000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "1057000", "totalShareholderEquity": "-6886000", "totalCurrentLiabilities": "4770000", "cashAndShortTermInvestments": "17000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+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": 15000, "total_current_assets": 899000, "total_assets": 1639000, "short_term_debt": 3285000, "long_term_debt": 3582000, "total_debt": 7064000, "total_liabilities": null, "total_equity": -6391000, "shares_outstanding": 36312823, "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": 396719, "ticker_id": 30415, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "7064000", "totalAssets": "1639000", "longTermDebt": "3582000", "shortTermDebt": "3285000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "899000", "totalShareholderEquity": "-6391000", "totalCurrentLiabilities": "4367000", "cashAndShortTermInvestments": "15000" } }, "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": 15000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 899000, "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": 1639000, "short_term_debt": 3285000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4367000, "long_term_debt": 3582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -6391000, "shares_outstanding": 36312823, "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": "7064000", "totalAssets": "1639000", "longTermDebt": "3582000", "shortTermDebt": "3285000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "899000", "totalShareholderEquity": "-6391000", "totalCurrentLiabilities": "4367000", "cashAndShortTermInvestments": "15000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+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": 49000, "total_current_assets": 1079000, "total_assets": 1763000, "short_term_debt": null, "long_term_debt": null, "total_debt": 6810000, "total_liabilities": null, "total_equity": -6214000, "shares_outstanding": 36312823, "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": 396721, "ticker_id": 30415, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:11:50.149208+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "6810000", "totalAssets": "1763000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "1079000", "totalShareholderEquity": "-6214000", "totalCurrentLiabilities": "4287000", "cashAndShortTermInvestments": "49000" } }, "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": 49000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1079000, "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": 1763000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4287000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6810000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -6214000, "shares_outstanding": 36312823, "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": "6810000", "totalAssets": "1763000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36312823", "totalCurrentAssets": "1079000", "totalShareholderEquity": "-6214000", "totalCurrentLiabilities": "4287000", "cashAndShortTermInvestments": "49000" } } } ] }, "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": "2025-06-30" }, "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" ] } } }