{ "ticker": { "uuid": "9e46e4d4-5b09-4143-bce1-ecaf4bf1c243", "symbol": "TIN", "name": "Cornish Metals plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/9e46e4d4-5b09-4143-bce1-ecaf4bf1c243/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e46e4d4-5b09-4143-bce1-ecaf4bf1c243/" }, "ticker_metadata": { "id": 31448, "uuid": "9e46e4d4-5b09-4143-bce1-ecaf4bf1c243", "symbol": "TIN", "name": "Cornish Metals plc", "asset_type": "equity", "market_cap": 120452488, "stock_exchange_id": 19, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Cornish Metals plc engages in the acquisition, evaluation, exploration, and development of mineral properties in the United Kingdom. The company primarily explores for tin, tungsten, zinc, silver, nickel, lithium, and copper deposits. Its flagship project is the South Crofty project comprising an underground mine permission area that covers 1,490 hectares located in the Central Mining District of Cornwall, United Kingdom. The company was founded in 2001 and is based in Truro, 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": "9e46e4d4-5b09-4143-bce1-ecaf4bf1c243", "symbol": "TIN", "name": "Cornish Metals plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/9e46e4d4-5b09-4143-bce1-ecaf4bf1c243/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e46e4d4-5b09-4143-bce1-ecaf4bf1c243/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.72, "value": 0.6, "quality": 0.58, "momentum": 0.59, "coverage": 0.636, "confidence": 0.569, "delta": null }, "headline_factors": { "price": 110, "market_cap": 13799509790, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0036, "roe": -0.0788, "piotroski_f_score": 2, "momentum_12_1": 11.9032, "volatility_252d": 9.6107 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.532697+00:00", "batch_id": "" }, "size": { "price_close": 110, "market_cap": 13799509790, "market_cap_usd": 13799509790, "enterprise_value": 13777117790, "shares_outstanding": 125450089, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 136.9842, "ptbv_ratio": 136.9842, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -440.4567, "ev_ebitda": null, "ev_ebit": -1638.1373, "ev_sales": null, "ev_fcf": -439.742, "earnings_yield": null, "fcf_yield": -0.0023, "price_to_sales": null, "price_to_book": 136.9842, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0036, "shareholder_yield": -0.0036, "debt_paydown_yield": null, "total_yield": -0.0036 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.0788, "roa": -0.0713, "roic": -0.0805, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 3.947, "accruals_ratio": -0.0022, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.3304, "revenue_stability_5y": null, "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": 2.6936, "debt_to_assets": 0.0023, "interest_coverage": -30.8495, "current_ratio": 4.8339, "quick_ratio": 4.8339, "net_debt": -22392000, "local_beta": null, "volatility_252d": 9.6107, "volatility_60d": 24.4995, "max_drawdown_12m": -0.3214, "risk_adjusted_momentum": 1.2385 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1924, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1, "price_return_3m": 0.1111, "price_return_6m": 13.0127, "price_return_9m": 14.0685, "price_return_12m": 13.1935, "price_return_12m_ex1m": 11.9032, "momentum_6m": 13.0127, "momentum_12m": 13.1935, "momentum_12_1": 11.9032, "distance_from_52w_high": -0.2143, "distance_from_52w_low": 14.493, "relative_strength": 13.0204 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -8410233.7326, "ebitda_ttm": -8313132.1943, "net_income_ttm": -7937753.3324, "eps_diluted_ttm": -0.0633, "operating_cash_flow_ttm": -7696000, "capital_expenditure_ttm": -23634000, "fcf_ttm": -31329999.9999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 49887000, "interest_expense_ttm": 272621.1381, "cash_and_equivalents": 22650000, "total_current_assets": 25499000, "total_current_liabilities": 5275000, "net_ppe": null, "total_assets": 111300000, "total_debt": 258000, "total_equity": 100738000, "net_working_capital": -2426000, "book_value_per_share": 0.803, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.803 }, "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": 40, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 35, "vc1_composite": 40, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 28, "quality_value_composite": 0.5899, "os_score": 0.72, "value_percentile": 0.6, "quality_percentile": 0.58, "momentum_percentile": 0.59, "factor_coverage": 0.636, "signal_confidence": 0.569, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 41, "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": true } } }, "latest_snapshot_fields": { "id": 8538, "ticker_id": 31448, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.532697+00:00", "batch_id": "", "os_score_delta": null, "price_close": 110, "market_cap": 13799509790, "market_cap_usd": 13799509790, "enterprise_value": 13777117790, "shares_outstanding": 125450089, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 136.98415484, "ptbv_ratio": 136.98415484, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -440.45674402, "ev_ebitda": null, "ev_ebit": -1638.13732508, "ev_sales": null, "ev_fcf": -439.74202969, "earnings_yield": null, "fcf_yield": -0.00227406, "dividend_yield": 0, "buyback_yield": -0.00361513, "shareholder_yield": -0.00361513, "debt_paydown_yield": null, "total_yield": -0.00361513, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.07879602, "roa": -0.07131854, "roic": -0.0805105, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 3.94696064, "accruals_ratio": -0.00217209, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.69356958, "debt_to_assets": 0.00231806, "interest_coverage": -30.8495291, "current_ratio": 4.83393365, "quick_ratio": 4.83393365, "net_debt": -22392000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.19235416, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.330417, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1, "price_return_3m": 0.11111111, "price_return_6m": 13.01273885, "price_return_9m": 14.06849315, "price_return_12m": 13.19354839, "price_return_12m_ex1m": 11.90322581, "distance_from_52w_high": -0.21428571, "distance_from_52w_low": 14.49295775, "relative_strength": 13.02040781, "local_beta": null, "volatility_252d": 9.610739, "volatility_60d": 24.49955, "max_drawdown_12m": -0.32142857, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -8410233.7326, "ebitda_ttm": -8313132.1943, "net_income_ttm": -7937753.3324, "eps_diluted_ttm": -0.06327419, "operating_cash_flow_ttm": -7696000, "capital_expenditure_ttm": -23634000, "fcf_ttm": -31329999.9999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 49887000, "interest_expense_ttm": 272621.1381, "cash_and_equivalents": 22650000, "total_current_assets": 25499000, "total_current_liabilities": 5275000, "net_ppe": null, "total_assets": 111300000, "total_debt": 258000, "total_equity": 100738000, "net_working_capital": -2426000, "book_value_per_share": 0.80301258, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.80301258, "universe_ticker_count": null, "sector": "Basic Materials", "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": 40, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 35, "vc1_composite": 40, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 28, "factor_coverage": 0.636, "signal_confidence": 0.569, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 41, "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": 110, "os": 0.72, "value": 0.6, "quality": 0.58, "momentum": 0.59, "confidence": 0.569, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0036, "roe": -0.0788, "momentum_12_1": 11.9032, "complete_fields": { "id": 8538, "ticker_id": 31448, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:01.532697+00:00", "batch_id": "", "os_score_delta": null, "price_close": 110, "market_cap": 13799509790, "market_cap_usd": 13799509790, "enterprise_value": 13777117790, "shares_outstanding": 125450089, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 136.98415484, "ptbv_ratio": 136.98415484, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -440.45674402, "ev_ebitda": null, "ev_ebit": -1638.13732508, "ev_sales": null, "ev_fcf": -439.74202969, "earnings_yield": null, "fcf_yield": -0.00227406, "dividend_yield": 0, "buyback_yield": -0.00361513, "shareholder_yield": -0.00361513, "debt_paydown_yield": null, "total_yield": -0.00361513, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.07879602, "roa": -0.07131854, "roic": -0.0805105, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 3.94696064, "accruals_ratio": -0.00217209, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.69356958, "debt_to_assets": 0.00231806, "interest_coverage": -30.8495291, "current_ratio": 4.83393365, "quick_ratio": 4.83393365, "net_debt": -22392000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.19235416, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.330417, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1, "price_return_3m": 0.11111111, "price_return_6m": 13.01273885, "price_return_9m": 14.06849315, "price_return_12m": 13.19354839, "price_return_12m_ex1m": 11.90322581, "distance_from_52w_high": -0.21428571, "distance_from_52w_low": 14.49295775, "relative_strength": 13.02040781, "local_beta": null, "volatility_252d": 9.610739, "volatility_60d": 24.49955, "max_drawdown_12m": -0.32142857, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -8410233.7326, "ebitda_ttm": -8313132.1943, "net_income_ttm": -7937753.3324, "eps_diluted_ttm": -0.06327419, "operating_cash_flow_ttm": -7696000, "capital_expenditure_ttm": -23634000, "fcf_ttm": -31329999.9999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 49887000, "interest_expense_ttm": 272621.1381, "cash_and_equivalents": 22650000, "total_current_assets": 25499000, "total_current_liabilities": 5275000, "net_ppe": null, "total_assets": 111300000, "total_debt": 258000, "total_equity": 100738000, "net_working_capital": -2426000, "book_value_per_share": 0.80301258, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.80301258, "universe_ticker_count": null, "sector": "Basic Materials", "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": 40, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 35, "vc1_composite": 40, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 28, "factor_coverage": 0.636, "signal_confidence": 0.569, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 41, "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": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -8402000, "ebitda": -8306000, "pretax_income": null, "tax_provision": null, "net_income": -7928000, "net_income_to_common": -7928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22650000, "total_current_assets": 25499000, "total_assets": 111300000, "short_term_debt": 0, "long_term_debt": 189000, "total_debt": 258000, "total_liabilities": null, "total_equity": 100738000, "shares_outstanding": 125450089, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7696000, "capital_expenditure": -23634000, "free_cash_flow": -31330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 49887000, "net_debt_issued": null }, "complete_fields": { "id": 398585, "ticker_id": 31448, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8306000", "netIncome": "-7928000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "270000", "operatingIncome": "-8402000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "258000", "totalAssets": "111300000", "longTermDebt": "189000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "125450089", "totalCurrentAssets": "25499000", "totalShareholderEquity": "100738000", "totalCurrentLiabilities": "5275000", "cashAndShortTermInvestments": "22650000" }, "cashflow": { "freeCashFlow": "-31330000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "49887000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-7696000", "repurchaseOfStock": null, "capitalExpenditures": "-23634000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8402000, "depreciation_amortisation": null, "ebitda": -8306000, "interest_expense": 270000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7928000, "net_income_continuing_ops": null, "net_income_to_common": -7928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22650000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25499000, "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": 111300000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5275000, "long_term_debt": 189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 100738000, "shares_outstanding": 125450089, "operating_cash_flow": -7696000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 49887000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -31330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8306000", "netIncome": "-7928000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "270000", "operatingIncome": "-8402000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "258000", "totalAssets": "111300000", "longTermDebt": "189000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "125450089", "totalCurrentAssets": "25499000", "totalShareholderEquity": "100738000", "totalCurrentLiabilities": "5275000", "cashAndShortTermInvestments": "22650000" }, "cashflow": { "freeCashFlow": "-31330000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "49887000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-7696000", "repurchaseOfStock": null, "capitalExpenditures": "-23634000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -5043000, "ebitda": -1402000, "pretax_income": null, "tax_provision": null, "net_income": -673000, "net_income_to_common": -673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5319000, "total_current_assets": 9043000, "total_assets": 68487000, "short_term_debt": 7464000, "long_term_debt": 0, "total_debt": 7464000, "total_liabilities": null, "total_equity": 53220000, "shares_outstanding": 53527071, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2558000, "capital_expenditure": -16855000, "free_cash_flow": -19413000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6875000 }, "complete_fields": { "id": 398590, "ticker_id": 31448, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1402000", "netIncome": "-673000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "285000", "operatingIncome": "-5043000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "7464000", "totalAssets": "68487000", "longTermDebt": "0", "shortTermDebt": "7464000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "53527071", "totalCurrentAssets": "9043000", "totalShareholderEquity": "53220000", "totalCurrentLiabilities": "9793000", "cashAndShortTermInvestments": "5319000" }, "cashflow": { "freeCashFlow": "-19413000", "dividendsPaid": null, "issuanceOfDebt": "6875000", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2558000", "repurchaseOfStock": null, "capitalExpenditures": "-16855000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5043000, "depreciation_amortisation": null, "ebitda": -1402000, "interest_expense": 285000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -673000, "net_income_continuing_ops": null, "net_income_to_common": -673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5319000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9043000, "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": 68487000, "short_term_debt": 7464000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9793000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53220000, "shares_outstanding": 53527071, "operating_cash_flow": -2558000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6875000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19413000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1402000", "netIncome": "-673000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "285000", "operatingIncome": "-5043000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "7464000", "totalAssets": "68487000", "longTermDebt": "0", "shortTermDebt": "7464000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "53527071", "totalCurrentAssets": "9043000", "totalShareholderEquity": "53220000", "totalCurrentLiabilities": "9793000", "cashAndShortTermInvestments": "5319000" }, "cashflow": { "freeCashFlow": "-19413000", "dividendsPaid": null, "issuanceOfDebt": "6875000", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2558000", "repurchaseOfStock": null, "capitalExpenditures": "-16855000" } } }, { "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 268.03, "gross_profit": -268.03, "ebit": -2086267.91, "ebitda": -2085999.87, "pretax_income": null, "tax_provision": null, "net_income": -737099.5, "net_income_to_common": -737099.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33577076.0, "total_current_assets": 35844370.76, "total_assets": 61778777.15, "short_term_debt": null, "long_term_debt": 0, "total_debt": 388.44, "total_liabilities": null, "total_equity": 54732982.57, "shares_outstanding": 53502071, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2182399.77, "capital_expenditure": -6235985.69, "free_cash_flow": -8418385.46, "dividends_paid": null, "share_repurchases": null, "shares_issued": 39410014.43, "net_debt_issued": -2697.89 }, "complete_fields": { "id": 398592, "ticker_id": 31448, "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2085999.874093", "netIncome": "-737099.502133", "grossProfit": "-268.034642", "totalRevenue": "0", "costOfRevenue": "268.034642", "interestExpense": "0", "operatingIncome": "-2086267.908736", "fiscalDateEnding": "2023-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "268.034642" }, "balance": { "totalDebt": "388.438466", "totalAssets": "61778777.146765", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2023-01-31", "totalLiabilities": null, "sharesOutstanding": "53502071", "totalCurrentAssets": "35844370.756158", "totalShareholderEquity": "54732982.567219", "totalCurrentLiabilities": "1509757.460109", "cashAndShortTermInvestments": "33577076.001165" }, "cashflow": { "freeCashFlow": "-8418385.462627", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "39410014.42853", "repaymentOfDebt": "-2697.892711", "fiscalDateEnding": "2023-01-31", "operatingCashflow": "-2182399.773602", "repurchaseOfStock": null, "capitalExpenditures": "-6235985.689025" } }, "revenue": 0, "cost_of_revenue": 268.0346, "gross_profit": -268.0346, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2086267.9087, "depreciation_amortisation": 268.0346, "ebitda": -2085999.8741, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -737099.5021, "net_income_continuing_ops": null, "net_income_to_common": -737099.5021, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33577076.0012, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35844370.7562, "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": 61778777.1468, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1509757.4601, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 388.4385, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 54732982.5672, "shares_outstanding": 53502071, "operating_cash_flow": -2182399.7736, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6235985.689, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 39410014.4285, "net_debt_issued": -2697.8927, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8418385.4626, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2085999.874093", "netIncome": "-737099.502133", "grossProfit": "-268.034642", "totalRevenue": "0", "costOfRevenue": "268.034642", "interestExpense": "0", "operatingIncome": "-2086267.908736", "fiscalDateEnding": "2023-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "268.034642" }, "balance": { "totalDebt": "388.438466", "totalAssets": "61778777.146765", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2023-01-31", "totalLiabilities": null, "sharesOutstanding": "53502071", "totalCurrentAssets": "35844370.756158", "totalShareholderEquity": "54732982.567219", "totalCurrentLiabilities": "1509757.460109", "cashAndShortTermInvestments": "33577076.001165" }, "cashflow": { "freeCashFlow": "-8418385.462627", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "39410014.42853", "repaymentOfDebt": "-2697.892711", "fiscalDateEnding": "2023-01-31", "operatingCashflow": "-2182399.773602", "repurchaseOfStock": null, "capitalExpenditures": "-6235985.689025" } } }, { "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 14914.11, "gross_profit": -14914.11, "ebit": -1747155.5, "ebitda": -1675754.05, "pretax_income": null, "tax_provision": null, "net_income": -1702162.91, "net_income_to_common": -1702162.91, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4047751.05, "total_current_assets": 5166686.03, "total_assets": 21100908.11, "short_term_debt": null, "long_term_debt": 390.0, "total_debt": 2848.11, "total_liabilities": null, "total_equity": 12109930.13, "shares_outstanding": 28585015, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1804324.02, "capital_expenditure": -2330973.4, "free_cash_flow": -4135297.42, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8328681.94, "net_debt_issued": -16231.46 }, "complete_fields": { "id": 398593, "ticker_id": 31448, "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1675754.049494", "netIncome": "-1702162.909937", "grossProfit": "-14914.112459", "totalRevenue": "0", "costOfRevenue": "14914.112459", "interestExpense": "11494.747984", "operatingIncome": "-1747155.501759", "fiscalDateEnding": "2022-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14914.112459" }, "balance": { "totalDebt": "2848.10608", "totalAssets": "21100908.114308", "longTermDebt": "389.999334", "shortTermDebt": null, "fiscalDateEnding": "2022-01-31", "totalLiabilities": null, "sharesOutstanding": "28585015", "totalCurrentAssets": "5166686.033297", "totalShareholderEquity": "12109930.126831", "totalCurrentLiabilities": "3893507.188291", "cashAndShortTermInvestments": "4047751.047794" }, "cashflow": { "freeCashFlow": "-4135297.420011", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "8328681.937215", "repaymentOfDebt": "-16231.456536", "fiscalDateEnding": "2022-01-31", "operatingCashflow": "-1804324.02481", "repurchaseOfStock": null, "capitalExpenditures": "-2330973.395201" } }, "revenue": 0, "cost_of_revenue": 14914.1125, "gross_profit": -14914.1125, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1747155.5018, "depreciation_amortisation": 14914.1125, "ebitda": -1675754.0495, "interest_expense": 11494.748, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1702162.9099, "net_income_continuing_ops": null, "net_income_to_common": -1702162.9099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4047751.0478, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5166686.0333, "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": 21100908.1143, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3893507.1883, "long_term_debt": 389.9993, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2848.1061, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12109930.1268, "shares_outstanding": 28585015, "operating_cash_flow": -1804324.0248, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2330973.3952, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8328681.9372, "net_debt_issued": -16231.4565, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4135297.42, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1675754.049494", "netIncome": "-1702162.909937", "grossProfit": "-14914.112459", "totalRevenue": "0", "costOfRevenue": "14914.112459", "interestExpense": "11494.747984", "operatingIncome": "-1747155.501759", "fiscalDateEnding": "2022-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14914.112459" }, "balance": { "totalDebt": "2848.10608", "totalAssets": "21100908.114308", "longTermDebt": "389.999334", "shortTermDebt": null, "fiscalDateEnding": "2022-01-31", "totalLiabilities": null, "sharesOutstanding": "28585015", "totalCurrentAssets": "5166686.033297", "totalShareholderEquity": "12109930.126831", "totalCurrentLiabilities": "3893507.188291", "cashAndShortTermInvestments": "4047751.047794" }, "cashflow": { "freeCashFlow": "-4135297.420011", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "8328681.937215", "repaymentOfDebt": "-16231.456536", "fiscalDateEnding": "2022-01-31", "operatingCashflow": "-1804324.02481", "repurchaseOfStock": null, "capitalExpenditures": "-2330973.395201" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2685519.66, "ebitda": -2954631.46, "pretax_income": null, "tax_provision": null, "net_income": -2316572.65, "net_income_to_common": -2316572.65, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22650000, "total_current_assets": 25499000, "total_assets": 111300000, "short_term_debt": 0, "long_term_debt": 189000, "total_debt": 258000, "total_liabilities": null, "total_equity": 100738000, "shares_outstanding": 125450089, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2851306.0, "capital_expenditure": -7329746.79, "free_cash_flow": -10181052.79, "dividends_paid": null, "share_repurchases": null, "shares_issued": 881125.22, "net_debt_issued": null }, "complete_fields": { "id": 398584, "ticker_id": 31448, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2954631.464595", "netIncome": "-2316572.647444", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "9941.182849", "operatingIncome": "-2685519.659048", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "258000", "totalAssets": "111300000", "longTermDebt": "189000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "125450089", "totalCurrentAssets": "25499000", "totalShareholderEquity": "100738000", "totalCurrentLiabilities": "5275000", "cashAndShortTermInvestments": "22650000" }, "cashflow": { "freeCashFlow": "-10181052.786147", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "881125.223668", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2851305.995322", "repurchaseOfStock": null, "capitalExpenditures": "-7329746.790825" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2685519.659, "depreciation_amortisation": null, "ebitda": -2954631.4646, "interest_expense": 9941.1828, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2316572.6474, "net_income_continuing_ops": null, "net_income_to_common": -2316572.6474, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22650000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25499000, "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": 111300000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5275000, "long_term_debt": 189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 100738000, "shares_outstanding": 125450089, "operating_cash_flow": -2851305.9953, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7329746.7908, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 881125.2237, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10181052.7861, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2954631.464595", "netIncome": "-2316572.647444", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "9941.182849", "operatingIncome": "-2685519.659048", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "258000", "totalAssets": "111300000", "longTermDebt": "189000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "125450089", "totalCurrentAssets": "25499000", "totalShareholderEquity": "100738000", "totalCurrentLiabilities": "5275000", "cashAndShortTermInvestments": "22650000" }, "cashflow": { "freeCashFlow": "-10181052.786147", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "881125.223668", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2851305.995322", "repurchaseOfStock": null, "capitalExpenditures": "-7329746.790825" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1642580.96, "ebitda": -2225673.17, "pretax_income": null, "tax_provision": null, "net_income": -2225673.17, "net_income_to_common": -2225673.17, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32451823.14, "total_current_assets": 34491368.15, "total_assets": 111313309.65, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": 102813773.2, "shares_outstanding": 125350199, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1501435.93, "capital_expenditure": -6789597.87, "free_cash_flow": -8291033.8, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227959.93, "net_debt_issued": null }, "complete_fields": { "id": 398586, "ticker_id": 31448, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2225673.167164", "netIncome": "-2225673.167164", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "0", "operatingIncome": "-1642580.955897", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "0", "totalAssets": "111313309.652387", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "125350199", "totalCurrentAssets": "34491368.145579", "totalShareholderEquity": "102813773.20018", "totalCurrentLiabilities": "3401015.90453", "cashAndShortTermInvestments": "32451823.142662" }, "cashflow": { "freeCashFlow": "-8291033.796577", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "227959.930949", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1501435.930588", "repurchaseOfStock": null, "capitalExpenditures": "-6789597.865988" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1642580.9559, "depreciation_amortisation": null, "ebitda": -2225673.1672, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2225673.1672, "net_income_continuing_ops": null, "net_income_to_common": -2225673.1672, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32451823.1427, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34491368.1456, "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": 111313309.6524, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3401015.9045, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 102813773.2002, "shares_outstanding": 125350199, "operating_cash_flow": -1501435.9306, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6789597.866, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 227959.9309, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8291033.7966, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2225673.167164", "netIncome": "-2225673.167164", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "0", "operatingIncome": "-1642580.955897", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "0", "totalAssets": "111313309.652387", "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "125350199", "totalCurrentAssets": "34491368.145579", "totalShareholderEquity": "102813773.20018", "totalCurrentLiabilities": "3401015.90453", "cashAndShortTermInvestments": "32451823.142662" }, "cashflow": { "freeCashFlow": "-8291033.796577", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "227959.930949", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1501435.930588", "repurchaseOfStock": null, "capitalExpenditures": "-6789597.865988" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2359302.46, "ebitda": -1751597.46, "pretax_income": null, "tax_provision": null, "net_income": -1751597.46, "net_income_to_common": -1751597.46, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39301800.87, "total_current_assets": 43552388.35, "total_assets": 112926550.49, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 104484446.38, "shares_outstanding": 125241407, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2160064.29, "capital_expenditure": -5972650.26, "free_cash_flow": -8132714.55, "dividends_paid": null, "share_repurchases": null, "shares_issued": -678681.62, "net_debt_issued": null }, "complete_fields": { "id": 398587, "ticker_id": 31448, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1751597.455074", "netIncome": "-1751597.455074", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "0", "operatingIncome": "-2359302.456703", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": "112926550.493163", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "125241407", "totalCurrentAssets": "43552388.352446", "totalShareholderEquity": "104484446.379713", "totalCurrentLiabilities": "3466498.836789", "cashAndShortTermInvestments": "39301800.873556" }, "cashflow": { "freeCashFlow": "-8132714.552137", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-678681.618704", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2160064.294771", "repurchaseOfStock": null, "capitalExpenditures": "-5972650.257366" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2359302.4567, "depreciation_amortisation": null, "ebitda": -1751597.4551, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1751597.4551, "net_income_continuing_ops": null, "net_income_to_common": -1751597.4551, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39301800.8736, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43552388.3524, "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": 112926550.4932, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3466498.8368, "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": 104484446.3797, "shares_outstanding": 125241407, "operating_cash_flow": -2160064.2948, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5972650.2574, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": -678681.6187, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8132714.5521, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1751597.455074", "netIncome": "-1751597.455074", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "0", "operatingIncome": "-2359302.456703", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": "112926550.493163", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "125241407", "totalCurrentAssets": "43552388.352446", "totalShareholderEquity": "104484446.379713", "totalCurrentLiabilities": "3466498.836789", "cashAndShortTermInvestments": "39301800.873556" }, "cashflow": { "freeCashFlow": "-8132714.552137", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-678681.618704", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2160064.294771", "repurchaseOfStock": null, "capitalExpenditures": "-5972650.257366" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1722830.66, "ebitda": -1381230.11, "pretax_income": null, "tax_provision": null, "net_income": -1643910.06, "net_income_to_common": -1643910.06, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48045840.2, "total_current_assets": 51618428.46, "total_assets": 115355891.29, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 106950840.27, "shares_outstanding": 125241407, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1183193.78, "capital_expenditure": -3542005.09, "free_cash_flow": -4725198.87, "dividends_paid": null, "share_repurchases": null, "shares_issued": 49456596.46, "net_debt_issued": null }, "complete_fields": { "id": 398588, "ticker_id": 31448, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1381230.10735", "netIncome": "-1643910.062693", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "262679.955342", "operatingIncome": "-1722830.661032", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": "115355891.289146", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "125241407", "totalCurrentAssets": "51618428.455849", "totalShareholderEquity": "106950840.274353", "totalCurrentLiabilities": "3097761.898177", "cashAndShortTermInvestments": "48045840.200103" }, "cashflow": { "freeCashFlow": "-4725198.86514", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "49456596.464087", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1183193.779318", "repurchaseOfStock": null, "capitalExpenditures": "-3542005.085821" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1722830.661, "depreciation_amortisation": null, "ebitda": -1381230.1074, "interest_expense": 262679.9553, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1643910.0627, "net_income_continuing_ops": null, "net_income_to_common": -1643910.0627, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48045840.2001, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 51618428.4558, "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": 115355891.2891, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3097761.8982, "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": 106950840.2744, "shares_outstanding": 125241407, "operating_cash_flow": -1183193.7793, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3542005.0858, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 49456596.4641, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4725198.8651, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1381230.10735", "netIncome": "-1643910.062693", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "262679.955342", "operatingIncome": "-1722830.661032", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": "115355891.289146", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "125241407", "totalCurrentAssets": "51618428.455849", "totalShareholderEquity": "106950840.274353", "totalCurrentLiabilities": "3097761.898177", "cashAndShortTermInvestments": "48045840.200103" }, "cashflow": { "freeCashFlow": "-4725198.86514", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "49456596.464087", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1183193.779318", "repurchaseOfStock": null, "capitalExpenditures": "-3542005.085821" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1311444.26, "ebitda": 2270347.31, "pretax_income": null, "tax_provision": null, "net_income": -859115.19, "net_income_to_common": -859115.19, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5319000, "total_current_assets": 9043000, "total_assets": 68487000, "short_term_debt": 7464000, "long_term_debt": 0, "total_debt": 7464000, "total_liabilities": null, "total_equity": 53220000, "shares_outstanding": 53527071, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -249721.18, "capital_expenditure": -3180624.05, "free_cash_flow": -3430345.23, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398589, "ticker_id": 31448, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2270347.313799", "netIncome": "-859115.194319", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": null, "operatingIncome": "-1311444.255923", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "7464000", "totalAssets": "68487000", "longTermDebt": "0", "shortTermDebt": "7464000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "53527071", "totalCurrentAssets": "9043000", "totalShareholderEquity": "53220000", "totalCurrentLiabilities": "9793000", "cashAndShortTermInvestments": "5319000" }, "cashflow": { "freeCashFlow": "-3430345.232093", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-249721.182921", "repurchaseOfStock": null, "capitalExpenditures": "-3180624.049172" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1311444.2559, "depreciation_amortisation": null, "ebitda": 2270347.3138, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -859115.1943, "net_income_continuing_ops": null, "net_income_to_common": -859115.1943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5319000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9043000, "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": 68487000, "short_term_debt": 7464000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9793000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53220000, "shares_outstanding": 53527071, "operating_cash_flow": -249721.1829, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3180624.0492, "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": -3430345.2321, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2270347.313799", "netIncome": "-859115.194319", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": null, "operatingIncome": "-1311444.255923", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "7464000", "totalAssets": "68487000", "longTermDebt": "0", "shortTermDebt": "7464000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "53527071", "totalCurrentAssets": "9043000", "totalShareholderEquity": "53220000", "totalCurrentLiabilities": "9793000", "cashAndShortTermInvestments": "5319000" }, "cashflow": { "freeCashFlow": "-3430345.232093", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-249721.182921", "repurchaseOfStock": null, "capitalExpenditures": "-3180624.049172" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+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": 398591, "ticker_id": 31448, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:35.918564+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "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": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "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" ] } } }