{ "ticker": { "uuid": "a28b4c26-425b-44e5-833e-94ab57f0b210", "symbol": "TPFG", "name": "The Property Franchise Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/a28b4c26-425b-44e5-833e-94ab57f0b210/", "api_url": "https://sharemaestro.com/factors/api/tickers/a28b4c26-425b-44e5-833e-94ab57f0b210/" }, "ticker_metadata": { "id": 31488, "uuid": "a28b4c26-425b-44e5-833e-94ab57f0b210", "symbol": "TPFG", "name": "The Property Franchise Group PLC", "asset_type": "equity", "market_cap": 309197216, "stock_exchange_id": 19, "industry": "Real Estate Services", "sector": "Real Estate", "description": "The Property Franchise Group PLC engages in residential property franchise, and licensing and financial services businesses in the United Kingdom. It operates through three segments: Property Franchising, Financial Services, and Licensing. The company is involved in sale of franchise and licensed territories; support of franchisees and licensees in supplying residential lettings; provision of sales and property management services, as well as financial services; and operates as property franchisor. It offers its services under the Belvoir, CJ Hole, Clarke and Partners, Country Properties, Ellis & Co, EweMove, Fine & Country, Hunters, Hunters Personal, Lovelle, Martin & Co, Mullucks, Newton Fallowell, Nicholas Humphreys, Northwood, Parkers, The Guild, and Whitegates brands. The company serves landlords, tenants, buyers, and sellers. The company was formerly known as MartinCo PLC and changed its name to The Property Franchise Group PLC in March 2017. The Property Franchise Group PLC was founded in 1986 and is headquartered in Bournemouth, 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": "a28b4c26-425b-44e5-833e-94ab57f0b210", "symbol": "TPFG", "name": "The Property Franchise Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/a28b4c26-425b-44e5-833e-94ab57f0b210/", "api_url": "https://sharemaestro.com/factors/api/tickers/a28b4c26-425b-44e5-833e-94ab57f0b210/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.2, "value": 0.12, "quality": 0.91, "momentum": 0.29, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 487.5, "market_cap": 31079103900, "pe_ratio": 1631.6203, "earnings_yield": 0.0006, "ebitda_to_ev": 0.001, "shareholder_yield": 0.0003, "roe": 0.1228, "piotroski_f_score": 8, "momentum_12_1": -0.055, "volatility_252d": 0.256 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:16.347798+00:00", "batch_id": "" }, "size": { "price_close": 487.5, "market_cap": 31079103900, "market_cap_usd": 31079103900, "enterprise_value": 31085011900, "shares_outstanding": 63752008, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1631.6203, "pb_ratio": 200.4134, "ptbv_ratio": 200.4134, "ps_ratio": 368.8302, "pcf_ratio": 1406.6125, "pfcf_ratio": 1431.689, "ev_ebitda": 971.7103, "ev_ebit": 1278.009, "ev_sales": 368.9003, "ev_fcf": 1431.9611, "earnings_yield": 0.0006, "fcf_yield": 0.0007, "price_to_sales": 368.8302, "price_to_book": 200.4134, "price_to_cashflow": 1406.6125, "ebitda_to_ev": 0.001, "sales_yield": 0.0027 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": -0.0001, "shareholder_yield": 0.0003, "debt_paydown_yield": 0.0, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.6502, "operating_margin": 0.2887, "net_margin": 0.2261, "ebitda_margin": 0.3796, "fcf_margin": 0.2576, "roe": 0.1228, "roa": 0.0923, "roic": 0.1133, "roc_greenblatt": null, "asset_turnover": 0.4083, "cash_conversion": 1.1396, "accruals_ratio": -0.0148, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.5608, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2655, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.1847, "debt_to_assets": 0.0814, "interest_coverage": 20.354, "current_ratio": 1.2238, "quick_ratio": 1.2238, "net_debt": 5908000, "local_beta": -0.5076, "volatility_252d": 0.256, "volatility_60d": 0.6172, "max_drawdown_12m": -0.3044, "risk_adjusted_momentum": -0.215 }, "growth": { "revenue_growth_1y": 0.2519, "revenue_growth_3y_cagr": 0.4585, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.8689, "eps_growth_3y_cagr": 0.3812, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5101, "book_value_growth_1y": 0.0757, "revenue_growth": 0.2519, "earnings_growth": 0.8689 }, "momentum": { "price_return_1m": 0.022, "price_return_3m": 0.0971, "price_return_6m": -0.0729, "price_return_9m": -0.1291, "price_return_12m": -0.0342, "price_return_12m_ex1m": -0.055, "momentum_6m": -0.0729, "momentum_12m": -0.0342, "momentum_12_1": -0.055, "distance_from_52w_high": -0.1777, "distance_from_52w_low": 0.1822, "relative_strength": -0.2074 }, "raw_ttm": { "revenue_ttm": 84264000, "gross_profit_ttm": 54786000, "ebit_ttm": 24323000, "ebitda_ttm": 31990000, "net_income_ttm": 19048000, "eps_diluted_ttm": 0.2988, "operating_cash_flow_ttm": 22095000, "capital_expenditure_ttm": -387000, "fcf_ttm": 21708000, "dividends_paid_ttm": -12014000, "share_repurchases_ttm": null, "shares_issued_ttm": 1556000, "interest_expense_ttm": 1195000, "cash_and_equivalents": 10885000, "total_current_assets": 24123000, "total_current_liabilities": 19712000, "net_ppe": null, "total_assets": 206359000, "total_debt": 16793000, "total_equity": 155075000, "net_working_capital": -242000, "book_value_per_share": 2.4325, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.4325 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 57, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 81, "rank_pcf": 78, "rank_ev_ebitda": 70, "rank_ev_ebit": 74, "rank_earnings_yield": 54, "rank_fcf_yield": 45, "rank_dividend_yield": 28, "rank_shareholder_yield": 44, "rank_total_yield": 54, "rank_roe": 30, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 23, "rank_fcf_margin": 13, "rank_piotroski": 10, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 57 }, "composites": { "value_composite": 88, "quality_composite": 9, "momentum_composite": 71, "growth_composite": 5, "yield_composite": 28, "svqf_composite": 78, "vc1_composite": 90, "vc2_composite": 86, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.3305, "os_score": 0.2, "value_percentile": 0.12, "quality_percentile": 0.91, "momentum_percentile": 0.29, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 87, "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": 9267, "ticker_id": 31488, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:16.347798+00:00", "batch_id": "", "os_score_delta": null, "price_close": 487.5, "market_cap": 31079103900, "market_cap_usd": 31079103900, "enterprise_value": 31085011900, "shares_outstanding": 63752008, "fx_rate_to_usd": null, "pe_ratio": 1631.62032234, "pb_ratio": 200.41337353, "ptbv_ratio": 200.41337353, "ps_ratio": 368.83015167, "pcf_ratio": 1406.61253225, "pfcf_ratio": 1431.68895799, "ev_ebitda": 971.71028134, "ev_ebit": 1278.0089586, "ev_sales": 368.90026464, "ev_fcf": 1431.96111572, "earnings_yield": 0.00061289, "fcf_yield": 0.00069834, "dividend_yield": 0.00038656, "buyback_yield": -5.007e-05, "shareholder_yield": 0.0003365, "debt_paydown_yield": 3.57e-06, "total_yield": 0.00034007, "gross_margin": 0.65017089, "operating_margin": 0.28865233, "net_margin": 0.22605146, "ebitda_margin": 0.37964018, "fcf_margin": 0.25761891, "roe": 0.12283089, "roa": 0.09230516, "roic": 0.11331787, "roc_greenblatt": null, "asset_turnover": 0.40833693, "cash_conversion": 1.13964721, "accruals_ratio": -0.01476553, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.18468271, "debt_to_assets": 0.0813776, "interest_coverage": 20.3539749, "current_ratio": 1.22377232, "quick_ratio": 1.22377232, "net_debt": 5908000, "revenue_growth_1y": 0.25187936, "revenue_growth_3y_cagr": 0.45852797, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.8689168, "eps_growth_3y_cagr": 0.38120154, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.51012174, "book_value_growth_1y": 0.07572941, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.560807, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02201258, "price_return_3m": 0.09707376, "price_return_6m": -0.07291013, "price_return_9m": -0.12909333, "price_return_12m": -0.03424208, "price_return_12m_ex1m": -0.05504302, "distance_from_52w_high": -0.17765722, "distance_from_52w_low": 0.18218009, "relative_strength": -0.20738266, "local_beta": -0.5076, "volatility_252d": 0.256022, "volatility_60d": 0.617201, "max_drawdown_12m": -0.30438451, "revenue_ttm": 84264000, "gross_profit_ttm": 54786000, "ebit_ttm": 24323000, "ebitda_ttm": 31990000, "net_income_ttm": 19048000, "eps_diluted_ttm": 0.29878275, "operating_cash_flow_ttm": 22095000, "capital_expenditure_ttm": -387000, "fcf_ttm": 21708000, "dividends_paid_ttm": -12014000, "share_repurchases_ttm": null, "shares_issued_ttm": 1556000, "interest_expense_ttm": 1195000, "cash_and_equivalents": 10885000, "total_current_assets": 24123000, "total_current_liabilities": 19712000, "net_ppe": null, "total_assets": 206359000, "total_debt": 16793000, "total_equity": 155075000, "net_working_capital": -242000, "book_value_per_share": 2.4324724, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.4324724, "universe_ticker_count": 765, "sector": "Real Estate", "rank_pe": 57, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 81, "rank_pcf": 78, "rank_ev_ebitda": 70, "rank_ev_ebit": 74, "rank_earnings_yield": 54, "rank_fcf_yield": 45, "rank_dividend_yield": 28, "rank_shareholder_yield": 44, "rank_total_yield": 54, "rank_roe": 30, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 23, "rank_fcf_margin": 13, "rank_piotroski": 10, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 57, "value_composite": 88, "quality_composite": 9, "momentum_composite": 71, "growth_composite": 5, "yield_composite": 28, "svqf_composite": 78, "vc1_composite": 90, "vc2_composite": 86, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 87, "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": 487.5, "os": 0.2, "value": 0.12, "quality": 0.91, "momentum": 0.29, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1631.6203, "earnings_yield": 0.0006, "shareholder_yield": 0.0003, "roe": 0.1228, "momentum_12_1": -0.055, "complete_fields": { "id": 9267, "ticker_id": 31488, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:16.347798+00:00", "batch_id": "", "os_score_delta": null, "price_close": 487.5, "market_cap": 31079103900, "market_cap_usd": 31079103900, "enterprise_value": 31085011900, "shares_outstanding": 63752008, "fx_rate_to_usd": null, "pe_ratio": 1631.62032234, "pb_ratio": 200.41337353, "ptbv_ratio": 200.41337353, "ps_ratio": 368.83015167, "pcf_ratio": 1406.61253225, "pfcf_ratio": 1431.68895799, "ev_ebitda": 971.71028134, "ev_ebit": 1278.0089586, "ev_sales": 368.90026464, "ev_fcf": 1431.96111572, "earnings_yield": 0.00061289, "fcf_yield": 0.00069834, "dividend_yield": 0.00038656, "buyback_yield": -5.007e-05, "shareholder_yield": 0.0003365, "debt_paydown_yield": 3.57e-06, "total_yield": 0.00034007, "gross_margin": 0.65017089, "operating_margin": 0.28865233, "net_margin": 0.22605146, "ebitda_margin": 0.37964018, "fcf_margin": 0.25761891, "roe": 0.12283089, "roa": 0.09230516, "roic": 0.11331787, "roc_greenblatt": null, "asset_turnover": 0.40833693, "cash_conversion": 1.13964721, "accruals_ratio": -0.01476553, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.18468271, "debt_to_assets": 0.0813776, "interest_coverage": 20.3539749, "current_ratio": 1.22377232, "quick_ratio": 1.22377232, "net_debt": 5908000, "revenue_growth_1y": 0.25187936, "revenue_growth_3y_cagr": 0.45852797, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.8689168, "eps_growth_3y_cagr": 0.38120154, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.51012174, "book_value_growth_1y": 0.07572941, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.560807, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02201258, "price_return_3m": 0.09707376, "price_return_6m": -0.07291013, "price_return_9m": -0.12909333, "price_return_12m": -0.03424208, "price_return_12m_ex1m": -0.05504302, "distance_from_52w_high": -0.17765722, "distance_from_52w_low": 0.18218009, "relative_strength": -0.20738266, "local_beta": -0.5076, "volatility_252d": 0.256022, "volatility_60d": 0.617201, "max_drawdown_12m": -0.30438451, "revenue_ttm": 84264000, "gross_profit_ttm": 54786000, "ebit_ttm": 24323000, "ebitda_ttm": 31990000, "net_income_ttm": 19048000, "eps_diluted_ttm": 0.29878275, "operating_cash_flow_ttm": 22095000, "capital_expenditure_ttm": -387000, "fcf_ttm": 21708000, "dividends_paid_ttm": -12014000, "share_repurchases_ttm": null, "shares_issued_ttm": 1556000, "interest_expense_ttm": 1195000, "cash_and_equivalents": 10885000, "total_current_assets": 24123000, "total_current_liabilities": 19712000, "net_ppe": null, "total_assets": 206359000, "total_debt": 16793000, "total_equity": 155075000, "net_working_capital": -242000, "book_value_per_share": 2.4324724, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.4324724, "universe_ticker_count": 765, "sector": "Real Estate", "rank_pe": 57, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 81, "rank_pcf": 78, "rank_ev_ebitda": 70, "rank_ev_ebit": 74, "rank_earnings_yield": 54, "rank_fcf_yield": 45, "rank_dividend_yield": 28, "rank_shareholder_yield": 44, "rank_total_yield": 54, "rank_roe": 30, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 23, "rank_fcf_margin": 13, "rank_piotroski": 10, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 57, "value_composite": 88, "quality_composite": 9, "momentum_composite": 71, "growth_composite": 5, "yield_composite": 28, "svqf_composite": 78, "vc1_composite": 90, "vc2_composite": 86, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 87, "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": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "income_statement": { "revenue": 84264000, "cost_of_revenue": 29478000, "gross_profit": 54786000, "ebit": 24323000, "ebitda": 31990000, "pretax_income": null, "tax_provision": null, "net_income": 19048000, "net_income_to_common": 19048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10885000, "total_current_assets": 24123000, "total_assets": 206359000, "short_term_debt": 6232000, "long_term_debt": 7000000, "total_debt": 16793000, "total_liabilities": null, "total_equity": 155075000, "shares_outstanding": 63752008, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22095000, "capital_expenditure": -387000, "free_cash_flow": 21708000, "dividends_paid": -12014000, "share_repurchases": null, "shares_issued": 1556000, "net_debt_issued": -111000 }, "complete_fields": { "id": 398706, "ticker_id": 31488, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "31990000", "netIncome": "19048000", "grossProfit": "54786000", "totalRevenue": "84264000", "costOfRevenue": "29478000", "interestExpense": "1195000", "operatingIncome": "24323000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6437000" }, "balance": { "totalDebt": "16793000", "totalAssets": "206359000", "longTermDebt": "7000000", "shortTermDebt": "6232000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63752008", "totalCurrentAssets": "24123000", "totalShareholderEquity": "155075000", "totalCurrentLiabilities": "19712000", "cashAndShortTermInvestments": "10885000" }, "cashflow": { "freeCashFlow": "21708000", "dividendsPaid": "-12014000", "issuanceOfDebt": "6500000", "issuanceOfStock": "1556000", "repaymentOfDebt": "-6611000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "22095000", "repurchaseOfStock": null, "capitalExpenditures": "-387000" } }, "revenue": 84264000, "cost_of_revenue": 29478000, "gross_profit": 54786000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24323000, "depreciation_amortisation": 6437000, "ebitda": 31990000, "interest_expense": 1195000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19048000, "net_income_continuing_ops": null, "net_income_to_common": 19048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10885000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24123000, "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": 206359000, "short_term_debt": 6232000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19712000, "long_term_debt": 7000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 155075000, "shares_outstanding": 63752008, "operating_cash_flow": 22095000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -12014000, "share_repurchases": null, "shares_issued": 1556000, "net_debt_issued": -111000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "31990000", "netIncome": "19048000", "grossProfit": "54786000", "totalRevenue": "84264000", "costOfRevenue": "29478000", "interestExpense": "1195000", "operatingIncome": "24323000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6437000" }, "balance": { "totalDebt": "16793000", "totalAssets": "206359000", "longTermDebt": "7000000", "shortTermDebt": "6232000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63752008", "totalCurrentAssets": "24123000", "totalShareholderEquity": "155075000", "totalCurrentLiabilities": "19712000", "cashAndShortTermInvestments": "10885000" }, "cashflow": { "freeCashFlow": "21708000", "dividendsPaid": "-12014000", "issuanceOfDebt": "6500000", "issuanceOfStock": "1556000", "repaymentOfDebt": "-6611000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "22095000", "repurchaseOfStock": null, "capitalExpenditures": "-387000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "income_statement": { "revenue": 67310000, "cost_of_revenue": 22339000, "gross_profit": 44971000, "ebit": 17957000, "ebitda": 20767000, "pretax_income": null, "tax_provision": null, "net_income": 10192000, "net_income_to_common": 10192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4163000, "total_current_assets": 14786000, "total_assets": 203984000, "short_term_debt": 3111000, "long_term_debt": 10111000, "total_debt": 17072000, "total_liabilities": null, "total_equity": 144158000, "shares_outstanding": 63752008, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14681000, "capital_expenditure": -306000, "free_cash_flow": 14375000, "dividends_paid": -9012000, "share_repurchases": null, "shares_issued": -3398000, "net_debt_issued": 10722000 }, "complete_fields": { "id": 398709, "ticker_id": 31488, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20767000", "netIncome": "10192000", "grossProfit": "44971000", "totalRevenue": "67310000", "costOfRevenue": "22339000", "interestExpense": "1195000", "operatingIncome": "17957000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5268000" }, "balance": { "totalDebt": "17072000", "totalAssets": "203984000", "longTermDebt": "10111000", "shortTermDebt": "3111000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "63752008", "totalCurrentAssets": "14786000", "totalShareholderEquity": "144158000", "totalCurrentLiabilities": "22966000", "cashAndShortTermInvestments": "4163000" }, "cashflow": { "freeCashFlow": "14375000", "dividendsPaid": "-9012000", "issuanceOfDebt": "20000000", "issuanceOfStock": "-3398000", "repaymentOfDebt": "-9278000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14681000", "repurchaseOfStock": null, "capitalExpenditures": "-306000" } }, "revenue": 67310000, "cost_of_revenue": 22339000, "gross_profit": 44971000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17957000, "depreciation_amortisation": 5268000, "ebitda": 20767000, "interest_expense": 1195000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10192000, "net_income_continuing_ops": null, "net_income_to_common": 10192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4163000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14786000, "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": 203984000, "short_term_debt": 3111000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22966000, "long_term_debt": 10111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 144158000, "shares_outstanding": 63752008, "operating_cash_flow": 14681000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9012000, "share_repurchases": null, "shares_issued": -3398000, "net_debt_issued": 10722000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20767000", "netIncome": "10192000", "grossProfit": "44971000", "totalRevenue": "67310000", "costOfRevenue": "22339000", "interestExpense": "1195000", "operatingIncome": "17957000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5268000" }, "balance": { "totalDebt": "17072000", "totalAssets": "203984000", "longTermDebt": "10111000", "shortTermDebt": "3111000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "63752008", "totalCurrentAssets": "14786000", "totalShareholderEquity": "144158000", "totalCurrentLiabilities": "22966000", "cashAndShortTermInvestments": "4163000" }, "cashflow": { "freeCashFlow": "14375000", "dividendsPaid": "-9012000", "issuanceOfDebt": "20000000", "issuanceOfStock": "-3398000", "repaymentOfDebt": "-9278000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14681000", "repurchaseOfStock": null, "capitalExpenditures": "-306000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "income_statement": { "revenue": 27278000, "cost_of_revenue": 5400000, "gross_profit": 21878000, "ebit": 9264000, "ebitda": 11414000, "pretax_income": null, "tax_provision": null, "net_income": 7395000, "net_income_to_common": 7395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7642000, "total_current_assets": 11776000, "total_assets": 57679000, "short_term_debt": 2500000, "long_term_debt": 0, "total_debt": 4542000, "total_liabilities": null, "total_equity": 40815000, "shares_outstanding": 32255107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9021000, "capital_expenditure": -430000, "free_cash_flow": 8591000, "dividends_paid": -4283000, "share_repurchases": -72000, "shares_issued": -339000, "net_debt_issued": -2500000 }, "complete_fields": { "id": 398710, "ticker_id": 31488, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11414000", "netIncome": "7395000", "grossProfit": "21878000", "totalRevenue": "27278000", "costOfRevenue": "5400000", "interestExpense": "357000", "operatingIncome": "9264000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2043000" }, "balance": { "totalDebt": "4542000", "totalAssets": "57679000", "longTermDebt": "0", "shortTermDebt": "2500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "32255107", "totalCurrentAssets": "11776000", "totalShareholderEquity": "40815000", "totalCurrentLiabilities": "10645000", "cashAndShortTermInvestments": "7642000" }, "cashflow": { "freeCashFlow": "8591000", "dividendsPaid": "-4283000", "issuanceOfDebt": "0", "issuanceOfStock": "-339000", "repaymentOfDebt": "-2500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "9021000", "repurchaseOfStock": "-72000", "capitalExpenditures": "-430000" } }, "revenue": 27278000, "cost_of_revenue": 5400000, "gross_profit": 21878000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9264000, "depreciation_amortisation": 2043000, "ebitda": 11414000, "interest_expense": 357000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7395000, "net_income_continuing_ops": null, "net_income_to_common": 7395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7642000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11776000, "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": 57679000, "short_term_debt": 2500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10645000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4542000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 40815000, "shares_outstanding": 32255107, "operating_cash_flow": 9021000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -430000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4283000, "share_repurchases": -72000, "shares_issued": -339000, "net_debt_issued": -2500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11414000", "netIncome": "7395000", "grossProfit": "21878000", "totalRevenue": "27278000", "costOfRevenue": "5400000", "interestExpense": "357000", "operatingIncome": "9264000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2043000" }, "balance": { "totalDebt": "4542000", "totalAssets": "57679000", "longTermDebt": "0", "shortTermDebt": "2500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "32255107", "totalCurrentAssets": "11776000", "totalShareholderEquity": "40815000", "totalCurrentLiabilities": "10645000", "cashAndShortTermInvestments": "7642000" }, "cashflow": { "freeCashFlow": "8591000", "dividendsPaid": "-4283000", "issuanceOfDebt": "0", "issuanceOfStock": "-339000", "repaymentOfDebt": "-2500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "9021000", "repurchaseOfStock": "-72000", "capitalExpenditures": "-430000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "income_statement": { "revenue": 27158000, "cost_of_revenue": 5983000, "gross_profit": 21175000, "ebit": 9296000, "ebitda": 11405000, "pretax_income": null, "tax_provision": null, "net_income": 7229000, "net_income_to_common": 7229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6684000, "total_current_assets": 10402000, "total_assets": 57809000, "short_term_debt": 0, "long_term_debt": 5000000, "total_debt": 7362000, "total_liabilities": null, "total_equity": 37161000, "shares_outstanding": 32041966, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8974000, "capital_expenditure": -527000, "free_cash_flow": 8447000, "dividends_paid": -3829000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -6094000 }, "complete_fields": { "id": 398711, "ticker_id": 31488, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11405000", "netIncome": "7229000", "grossProfit": "21175000", "totalRevenue": "27158000", "costOfRevenue": "5983000", "interestExpense": "470000", "operatingIncome": "9296000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2102000" }, "balance": { "totalDebt": "7362000", "totalAssets": "57809000", "longTermDebt": "5000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "32041966", "totalCurrentAssets": "10402000", "totalShareholderEquity": "37161000", "totalCurrentLiabilities": "8390000", "cashAndShortTermInvestments": "6684000" }, "cashflow": { "freeCashFlow": "8447000", "dividendsPaid": "-3829000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-6094000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "8974000", "repurchaseOfStock": "0", "capitalExpenditures": "-527000" } }, "revenue": 27158000, "cost_of_revenue": 5983000, "gross_profit": 21175000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9296000, "depreciation_amortisation": 2102000, "ebitda": 11405000, "interest_expense": 470000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7229000, "net_income_continuing_ops": null, "net_income_to_common": 7229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6684000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10402000, "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": 57809000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8390000, "long_term_debt": 5000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37161000, "shares_outstanding": 32041966, "operating_cash_flow": 8974000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3829000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -6094000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11405000", "netIncome": "7229000", "grossProfit": "21175000", "totalRevenue": "27158000", "costOfRevenue": "5983000", "interestExpense": "470000", "operatingIncome": "9296000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2102000" }, "balance": { "totalDebt": "7362000", "totalAssets": "57809000", "longTermDebt": "5000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "32041966", "totalCurrentAssets": "10402000", "totalShareholderEquity": "37161000", "totalCurrentLiabilities": "8390000", "cashAndShortTermInvestments": "6684000" }, "cashflow": { "freeCashFlow": "8447000", "dividendsPaid": "-3829000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-6094000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "8974000", "repurchaseOfStock": "0", "capitalExpenditures": "-527000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+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": -348000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398712, "ticker_id": 31488, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-348000", "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": -348000, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-348000", "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": "2026-06-07T13:26:24.814892+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": 10885000, "total_current_assets": 24123000, "total_assets": 206359000, "short_term_debt": 6232000, "long_term_debt": 7000000, "total_debt": 16793000, "total_liabilities": null, "total_equity": 155075000, "shares_outstanding": 63752008, "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": 398705, "ticker_id": 31488, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "16793000", "totalAssets": "206359000", "longTermDebt": "7000000", "shortTermDebt": "6232000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63752008", "totalCurrentAssets": "24123000", "totalShareholderEquity": "155075000", "totalCurrentLiabilities": "19712000", "cashAndShortTermInvestments": "10885000" } }, "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": 10885000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24123000, "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": 206359000, "short_term_debt": 6232000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19712000, "long_term_debt": 7000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 155075000, "shares_outstanding": 63752008, "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": "16793000", "totalAssets": "206359000", "longTermDebt": "7000000", "shortTermDebt": "6232000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63752008", "totalCurrentAssets": "24123000", "totalShareholderEquity": "155075000", "totalCurrentLiabilities": "19712000", "cashAndShortTermInvestments": "10885000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+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": 7305000, "total_current_assets": null, "total_assets": 205611000, "short_term_debt": 9698000, "long_term_debt": 8556000, "total_debt": 18254000, "total_liabilities": null, "total_equity": 148320000, "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": 398707, "ticker_id": 31488, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "205611000", "longTermDebt": "8556000", "shortTermDebt": "9698000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": "148320000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "7305000" } }, "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": 7305000, "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": 205611000, "short_term_debt": 9698000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 8556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 148320000, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "205611000", "longTermDebt": "8556000", "shortTermDebt": "9698000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": "148320000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "7305000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+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": 4163000, "total_current_assets": 14786000, "total_assets": 203984000, "short_term_debt": 3111000, "long_term_debt": 10111000, "total_debt": 17072000, "total_liabilities": null, "total_equity": 144158000, "shares_outstanding": 63752008, "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": 398708, "ticker_id": 31488, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:24.814892+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "17072000", "totalAssets": "203984000", "longTermDebt": "10111000", "shortTermDebt": "3111000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "63752008", "totalCurrentAssets": "14786000", "totalShareholderEquity": "144158000", "totalCurrentLiabilities": "22966000", "cashAndShortTermInvestments": "4163000" } }, "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": 4163000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14786000, "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": 203984000, "short_term_debt": 3111000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22966000, "long_term_debt": 10111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 144158000, "shares_outstanding": 63752008, "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": "17072000", "totalAssets": "203984000", "longTermDebt": "10111000", "shortTermDebt": "3111000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "63752008", "totalCurrentAssets": "14786000", "totalShareholderEquity": "144158000", "totalCurrentLiabilities": "22966000", "cashAndShortTermInvestments": "4163000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }