{ "ticker": { "uuid": "a45f6cbe-bd22-44e2-95a5-05489dde3e8a", "symbol": "THX", "name": "Thor Explorations Ltd.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/a45f6cbe-bd22-44e2-95a5-05489dde3e8a/", "api_url": "https://sharemaestro.com/factors/api/tickers/a45f6cbe-bd22-44e2-95a5-05489dde3e8a/" }, "ticker_metadata": { "id": 31431, "uuid": "a45f6cbe-bd22-44e2-95a5-05489dde3e8a", "symbol": "THX", "name": "Thor Explorations Ltd.", "asset_type": "equity", "market_cap": 493264128, "stock_exchange_id": 19, "industry": "Gold", "sector": "Basic Materials", "description": "Thor Explorations Ltd., together with its subsidiaries, engages in the production, development, and exploration of gold. The company also explores for silver and lithium deposits. Its flagship property is the Segilola Gold Project in Nigeria. Thor Explorations Ltd. was incorporated in 1968 and is based in Vancouver, Canada.", "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": "a45f6cbe-bd22-44e2-95a5-05489dde3e8a", "symbol": "THX", "name": "Thor Explorations Ltd.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/a45f6cbe-bd22-44e2-95a5-05489dde3e8a/", "api_url": "https://sharemaestro.com/factors/api/tickers/a45f6cbe-bd22-44e2-95a5-05489dde3e8a/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.99, "value": 0.97, "quality": 0.94, "momentum": 0.93, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 64, "market_cap": 42660680704, "pe_ratio": 204.6145, "earnings_yield": 0.0049, "ebitda_to_ev": 0.006, "shareholder_yield": 0.0007, "roe": 0.5023, "piotroski_f_score": 6, "momentum_12_1": 0.9484, "volatility_252d": 0.5681 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:16.989184+00:00", "batch_id": "" }, "size": { "price_close": 64, "market_cap": 42660680704, "market_cap_usd": 42660680704, "enterprise_value": 42502580704, "shares_outstanding": 666573136, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 204.6145, "pb_ratio": 102.7768, "ptbv_ratio": 102.7768, "ps_ratio": 127.0669, "pcf_ratio": 207.5582, "pfcf_ratio": 213.3151, "ev_ebitda": 167.5758, "ev_ebit": 201.7687, "ev_sales": 126.596, "ev_fcf": 212.5246, "earnings_yield": 0.0049, "fcf_yield": 0.0047, "price_to_sales": 127.0669, "price_to_book": 102.7768, "price_to_cashflow": 207.5582, "ebitda_to_ev": 0.006, "sales_yield": 0.0079 }, "yield": { "dividend_yield": 0.0007, "buyback_yield": 0, "shareholder_yield": 0.0007, "debt_paydown_yield": 0.0005, "total_yield": 0.0013 }, "quality": { "gross_margin": 0.6819, "operating_margin": 0.6274, "net_margin": 0.621, "ebitda_margin": 0.7555, "fcf_margin": 0.5957, "roe": 0.5023, "roa": 0.4693, "roic": 0.6148, "roc_greenblatt": null, "asset_turnover": 0.7556, "cash_conversion": 0.9592, "accruals_ratio": 0.0067, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.2476, "revenue_stability_5y": 0.3988, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5153, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.6233, "debt_to_assets": 0.0031, "interest_coverage": -2537.9518, "current_ratio": 9.1469, "quick_ratio": 9.1469, "net_debt": -158100000, "local_beta": 0.8951, "volatility_252d": 0.5681, "volatility_60d": 1.1729, "max_drawdown_12m": -0.2966, "risk_adjusted_momentum": 1.6694 }, "growth": { "revenue_growth_1y": 0.6853, "revenue_growth_3y_cagr": 0.2537, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.1255, "eps_growth_3y_cagr": 0.7166, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.1331, "book_value_growth_1y": 0.8648, "revenue_growth": 0.6853, "earnings_growth": 1.1255 }, "momentum": { "price_return_1m": -0.1351, "price_return_3m": -0.2335, "price_return_6m": -0.03, "price_return_9m": -0.0444, "price_return_12m": 0.6851, "price_return_12m_ex1m": 0.9484, "momentum_6m": -0.03, "momentum_12m": 0.6851, "momentum_12_1": 0.9484, "distance_from_52w_high": -0.2966, "distance_from_52w_low": 0.6209, "relative_strength": 0.512 }, "raw_ttm": { "revenue_ttm": 335734000, "gross_profit_ttm": 228933000, "ebit_ttm": 210650000, "ebitda_ttm": 253632000, "net_income_ttm": 208493000, "eps_diluted_ttm": 0.3128, "operating_cash_flow_ttm": 205536000, "capital_expenditure_ttm": -5547000, "fcf_ttm": 199989000, "dividends_paid_ttm": -30391000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": -83000, "cash_and_equivalents": 159499000, "total_current_assets": 220339000, "total_current_liabilities": 24089000, "net_ppe": null, "total_assets": 444300000, "total_debt": 1399000, "total_equity": 415081000, "net_working_capital": 36751000, "book_value_per_share": 0.6227, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6227 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 5, "rank_pb": 39, "rank_ptbv": 39, "rank_ps": 50, "rank_pcf": 10, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 5, "rank_fcf_yield": 5, "rank_dividend_yield": 13, "rank_shareholder_yield": 24, "rank_total_yield": 17, "rank_roe": 4, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 20, "rank_fcf_margin": 5, "rank_piotroski": 42, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 12 }, "composites": { "value_composite": 3, "quality_composite": 6, "momentum_composite": 7, "growth_composite": 3, "yield_composite": 10, "svqf_composite": 3, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 43, "overall_composite": 1, "quality_value_composite": 0.9549, "os_score": 0.99, "value_percentile": 0.97, "quality_percentile": 0.94, "momentum_percentile": 0.93, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 43, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 9276, "ticker_id": 31431, "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": "2026-06-07T13:37:16.989184+00:00", "batch_id": "", "os_score_delta": null, "price_close": 64, "market_cap": 42660680704, "market_cap_usd": 42660680704, "enterprise_value": 42502580704, "shares_outstanding": 666573136, "fx_rate_to_usd": null, "pe_ratio": 204.61445086, "pb_ratio": 102.77676093, "ptbv_ratio": 102.77676093, "ps_ratio": 127.06690625, "pcf_ratio": 207.55819274, "pfcf_ratio": 213.31513585, "ev_ebitda": 167.57578186, "ev_ebit": 201.76871922, "ev_sales": 126.59599774, "ev_fcf": 212.52459237, "earnings_yield": 0.00488724, "fcf_yield": 0.00470534, "dividend_yield": 0.00071239, "buyback_yield": 0, "shareholder_yield": 0.00071239, "debt_paydown_yield": 0.00053764, "total_yield": 0.00125003, "gross_margin": 0.68188804, "operating_margin": 0.62743124, "net_margin": 0.62100651, "ebitda_margin": 0.75545521, "fcf_margin": 0.59567693, "roe": 0.50229473, "roa": 0.46926176, "roic": 0.6147828, "roc_greenblatt": null, "asset_turnover": 0.75564709, "cash_conversion": 0.95921206, "accruals_ratio": 0.00665541, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.62334406, "debt_to_assets": 0.00314877, "interest_coverage": -2537.95180723, "current_ratio": 9.14687202, "quick_ratio": 9.14687202, "net_debt": -158100000, "revenue_growth_1y": 0.6852897, "revenue_growth_3y_cagr": 0.25370033, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.1254659, "eps_growth_3y_cagr": 0.7165626, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.13314836, "book_value_growth_1y": 0.8648397, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.247623, "revenue_stability_5y": 0.398828, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13513514, "price_return_3m": -0.23346458, "price_return_6m": -0.03004358, "price_return_9m": -0.04441083, "price_return_12m": 0.68512369, "price_return_12m_ex1m": 0.94842426, "distance_from_52w_high": -0.29664055, "distance_from_52w_low": 0.62087275, "relative_strength": 0.5119831, "local_beta": 0.8951, "volatility_252d": 0.568118, "volatility_60d": 1.172853, "max_drawdown_12m": -0.29664055, "revenue_ttm": 335734000, "gross_profit_ttm": 228933000, "ebit_ttm": 210650000, "ebitda_ttm": 253632000, "net_income_ttm": 208493000, "eps_diluted_ttm": 0.31278338, "operating_cash_flow_ttm": 205536000, "capital_expenditure_ttm": -5547000, "fcf_ttm": 199989000, "dividends_paid_ttm": -30391000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": -83000, "cash_and_equivalents": 159499000, "total_current_assets": 220339000, "total_current_liabilities": 24089000, "net_ppe": null, "total_assets": 444300000, "total_debt": 1399000, "total_equity": 415081000, "net_working_capital": 36751000, "book_value_per_share": 0.62270886, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.62270886, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 5, "rank_pb": 39, "rank_ptbv": 39, "rank_ps": 50, "rank_pcf": 10, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 5, "rank_fcf_yield": 5, "rank_dividend_yield": 13, "rank_shareholder_yield": 24, "rank_total_yield": 17, "rank_roe": 4, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 20, "rank_fcf_margin": 5, "rank_piotroski": 42, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 12, "value_composite": 3, "quality_composite": 6, "momentum_composite": 7, "growth_composite": 3, "yield_composite": 10, "svqf_composite": 3, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 43, "overall_composite": 1, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 64, "os": 0.99, "value": 0.97, "quality": 0.94, "momentum": 0.93, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 204.6145, "earnings_yield": 0.0049, "shareholder_yield": 0.0007, "roe": 0.5023, "momentum_12_1": 0.9484, "complete_fields": { "id": 9276, "ticker_id": 31431, "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": "2026-06-07T13:37:16.989184+00:00", "batch_id": "", "os_score_delta": null, "price_close": 64, "market_cap": 42660680704, "market_cap_usd": 42660680704, "enterprise_value": 42502580704, "shares_outstanding": 666573136, "fx_rate_to_usd": null, "pe_ratio": 204.61445086, "pb_ratio": 102.77676093, "ptbv_ratio": 102.77676093, "ps_ratio": 127.06690625, "pcf_ratio": 207.55819274, "pfcf_ratio": 213.31513585, "ev_ebitda": 167.57578186, "ev_ebit": 201.76871922, "ev_sales": 126.59599774, "ev_fcf": 212.52459237, "earnings_yield": 0.00488724, "fcf_yield": 0.00470534, "dividend_yield": 0.00071239, "buyback_yield": 0, "shareholder_yield": 0.00071239, "debt_paydown_yield": 0.00053764, "total_yield": 0.00125003, "gross_margin": 0.68188804, "operating_margin": 0.62743124, "net_margin": 0.62100651, "ebitda_margin": 0.75545521, "fcf_margin": 0.59567693, "roe": 0.50229473, "roa": 0.46926176, "roic": 0.6147828, "roc_greenblatt": null, "asset_turnover": 0.75564709, "cash_conversion": 0.95921206, "accruals_ratio": 0.00665541, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.62334406, "debt_to_assets": 0.00314877, "interest_coverage": -2537.95180723, "current_ratio": 9.14687202, "quick_ratio": 9.14687202, "net_debt": -158100000, "revenue_growth_1y": 0.6852897, "revenue_growth_3y_cagr": 0.25370033, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.1254659, "eps_growth_3y_cagr": 0.7165626, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.13314836, "book_value_growth_1y": 0.8648397, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.247623, "revenue_stability_5y": 0.398828, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13513514, "price_return_3m": -0.23346458, "price_return_6m": -0.03004358, "price_return_9m": -0.04441083, "price_return_12m": 0.68512369, "price_return_12m_ex1m": 0.94842426, "distance_from_52w_high": -0.29664055, "distance_from_52w_low": 0.62087275, "relative_strength": 0.5119831, "local_beta": 0.8951, "volatility_252d": 0.568118, "volatility_60d": 1.172853, "max_drawdown_12m": -0.29664055, "revenue_ttm": 335734000, "gross_profit_ttm": 228933000, "ebit_ttm": 210650000, "ebitda_ttm": 253632000, "net_income_ttm": 208493000, "eps_diluted_ttm": 0.31278338, "operating_cash_flow_ttm": 205536000, "capital_expenditure_ttm": -5547000, "fcf_ttm": 199989000, "dividends_paid_ttm": -30391000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": -83000, "cash_and_equivalents": 159499000, "total_current_assets": 220339000, "total_current_liabilities": 24089000, "net_ppe": null, "total_assets": 444300000, "total_debt": 1399000, "total_equity": 415081000, "net_working_capital": 36751000, "book_value_per_share": 0.62270886, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.62270886, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 5, "rank_pb": 39, "rank_ptbv": 39, "rank_ps": 50, "rank_pcf": 10, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 5, "rank_fcf_yield": 5, "rank_dividend_yield": 13, "rank_shareholder_yield": 24, "rank_total_yield": 17, "rank_roe": 4, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 20, "rank_fcf_margin": 5, "rank_piotroski": 42, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 12, "value_composite": 3, "quality_composite": 6, "momentum_composite": 7, "growth_composite": 3, "yield_composite": 10, "svqf_composite": 3, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 43, "overall_composite": 1, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 325480000, "cost_of_revenue": 110316000, "gross_profit": 215164000, "ebit": 199675000, "ebitda": 239359000, "pretax_income": null, "tax_provision": null, "net_income": 196211000, "net_income_to_common": 196211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137750000, "total_current_assets": 186665000, "total_assets": 407082000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2595000, "total_liabilities": null, "total_equity": 380007000, "shares_outstanding": 665297482, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 185665000, "capital_expenditure": -4992000, "free_cash_flow": 180673000, "dividends_paid": -17184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15830000 }, "complete_fields": { "id": 398550, "ticker_id": 31431, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "239359000", "netIncome": "196211000", "grossProfit": "215164000", "totalRevenue": "325480000", "costOfRevenue": "110316000", "interestExpense": "455000", "operatingIncome": "199675000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42693000" }, "balance": { "totalDebt": "2595000", "totalAssets": "407082000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "186665000", "totalShareholderEquity": "380007000", "totalCurrentLiabilities": "21913000", "cashAndShortTermInvestments": "137750000" }, "cashflow": { "freeCashFlow": "180673000", "dividendsPaid": "-17184000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-15830000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "185665000", "repurchaseOfStock": null, "capitalExpenditures": "-4992000" } }, "revenue": 325480000, "cost_of_revenue": 110316000, "gross_profit": 215164000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199675000, "depreciation_amortisation": 42693000, "ebitda": 239359000, "interest_expense": 455000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 196211000, "net_income_continuing_ops": null, "net_income_to_common": 196211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137750000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 186665000, "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": 407082000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21913000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 380007000, "shares_outstanding": 665297482, "operating_cash_flow": 185665000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -17184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15830000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 180673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "239359000", "netIncome": "196211000", "grossProfit": "215164000", "totalRevenue": "325480000", "costOfRevenue": "110316000", "interestExpense": "455000", "operatingIncome": "199675000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42693000" }, "balance": { "totalDebt": "2595000", "totalAssets": "407082000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "186665000", "totalShareholderEquity": "380007000", "totalCurrentLiabilities": "21913000", "cashAndShortTermInvestments": "137750000" }, "cashflow": { "freeCashFlow": "180673000", "dividendsPaid": "-17184000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-15830000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "185665000", "repurchaseOfStock": null, "capitalExpenditures": "-4992000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 193130000, "cost_of_revenue": 80946000, "gross_profit": 112184000, "ebit": 100645000, "ebitda": 119396000, "pretax_income": null, "tax_provision": null, "net_income": 91172000, "net_income_to_common": 91172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12040000, "total_current_assets": 57705000, "total_assets": 279072000, "short_term_debt": 860000, "long_term_debt": null, "total_debt": 7210000, "total_liabilities": null, "total_equity": 201253000, "shares_outstanding": 657064724, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61761000, "capital_expenditure": -4096000, "free_cash_flow": 57665000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -42873000 }, "complete_fields": { "id": 398555, "ticker_id": 31431, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "119396000", "netIncome": "91172000", "grossProfit": "112184000", "totalRevenue": "193130000", "costOfRevenue": "80946000", "interestExpense": "5497000", "operatingIncome": "100645000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22727000" }, "balance": { "totalDebt": "7210000", "totalAssets": "279072000", "longTermDebt": null, "shortTermDebt": "860000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "657064724", "totalCurrentAssets": "57705000", "totalShareholderEquity": "201253000", "totalCurrentLiabilities": "70366000", "cashAndShortTermInvestments": "12040000" }, "cashflow": { "freeCashFlow": "57665000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-42873000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "61761000", "repurchaseOfStock": null, "capitalExpenditures": "-4096000" } }, "revenue": 193130000, "cost_of_revenue": 80946000, "gross_profit": 112184000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100645000, "depreciation_amortisation": 22727000, "ebitda": 119396000, "interest_expense": 5497000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 91172000, "net_income_continuing_ops": null, "net_income_to_common": 91172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12040000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57705000, "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": 279072000, "short_term_debt": 860000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70366000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 201253000, "shares_outstanding": 657064724, "operating_cash_flow": 61761000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -42873000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 57665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "119396000", "netIncome": "91172000", "grossProfit": "112184000", "totalRevenue": "193130000", "costOfRevenue": "80946000", "interestExpense": "5497000", "operatingIncome": "100645000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22727000" }, "balance": { "totalDebt": "7210000", "totalAssets": "279072000", "longTermDebt": null, "shortTermDebt": "860000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "657064724", "totalCurrentAssets": "57705000", "totalShareholderEquity": "201253000", "totalCurrentLiabilities": "70366000", "cashAndShortTermInvestments": "12040000" }, "cashflow": { "freeCashFlow": "57665000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-42873000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "61761000", "repurchaseOfStock": null, "capitalExpenditures": "-4096000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 141245000, "cost_of_revenue": 102566000, "gross_profit": 38679000, "ebit": 27110000, "ebitda": 46938000, "pretax_income": null, "tax_provision": null, "net_income": 10869000, "net_income_to_common": 10869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7840000, "total_current_assets": 57541000, "total_assets": 259114000, "short_term_debt": 23248000, "long_term_debt": 518000, "total_debt": 35256000, "total_liabilities": null, "total_equity": 112194000, "shares_outstanding": 656064724, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63837000, "capital_expenditure": -28429000, "free_cash_flow": 35408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21776000 }, "complete_fields": { "id": 398557, "ticker_id": 31431, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "46938000", "netIncome": "10869000", "grossProfit": "38679000", "totalRevenue": "141245000", "costOfRevenue": "102566000", "interestExpense": "7829000", "operatingIncome": "27110000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28240000" }, "balance": { "totalDebt": "35256000", "totalAssets": "259114000", "longTermDebt": "518000", "shortTermDebt": "23248000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "656064724", "totalCurrentAssets": "57541000", "totalShareholderEquity": "112194000", "totalCurrentLiabilities": "127024000", "cashAndShortTermInvestments": "7840000" }, "cashflow": { "freeCashFlow": "35408000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-21776000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "63837000", "repurchaseOfStock": null, "capitalExpenditures": "-28429000" } }, "revenue": 141245000, "cost_of_revenue": 102566000, "gross_profit": 38679000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27110000, "depreciation_amortisation": 28240000, "ebitda": 46938000, "interest_expense": 7829000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10869000, "net_income_continuing_ops": null, "net_income_to_common": 10869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7840000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57541000, "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": 259114000, "short_term_debt": 23248000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127024000, "long_term_debt": 518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 112194000, "shares_outstanding": 656064724, "operating_cash_flow": 63837000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21776000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "46938000", "netIncome": "10869000", "grossProfit": "38679000", "totalRevenue": "141245000", "costOfRevenue": "102566000", "interestExpense": "7829000", "operatingIncome": "27110000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28240000" }, "balance": { "totalDebt": "35256000", "totalAssets": "259114000", "longTermDebt": "518000", "shortTermDebt": "23248000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "656064724", "totalCurrentAssets": "57541000", "totalShareholderEquity": "112194000", "totalCurrentLiabilities": "127024000", "cashAndShortTermInvestments": "7840000" }, "cashflow": { "freeCashFlow": "35408000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-21776000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "63837000", "repurchaseOfStock": null, "capitalExpenditures": "-28429000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 165174531, "cost_of_revenue": 94529739, "gross_profit": 70644792, "ebit": 53421024, "ebitda": 84855438, "pretax_income": null, "tax_provision": null, "net_income": 38792200, "net_income_to_common": 38792200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6688037, "total_current_assets": 49884626, "total_assets": 235849775, "short_term_debt": 531986, "long_term_debt": 27254513, "total_debt": 43551939, "total_liabilities": null, "total_equity": 99379401, "shares_outstanding": 644696185, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84388507, "capital_expenditure": -28682915, "free_cash_flow": 55705592, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -44747010 }, "complete_fields": { "id": 398558, "ticker_id": 31431, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "84855438", "netIncome": "38792200", "grossProfit": "70644792", "totalRevenue": "165174531", "costOfRevenue": "94529739", "interestExpense": "14410982", "operatingIncome": "53421024", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31652256" }, "balance": { "totalDebt": "43551939", "totalAssets": "235849775", "longTermDebt": "27254513", "shortTermDebt": "531986", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "644696185", "totalCurrentAssets": "49884626", "totalShareholderEquity": "99379401", "totalCurrentLiabilities": "78806794", "cashAndShortTermInvestments": "6688037" }, "cashflow": { "freeCashFlow": "55705592", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-44747010", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "84388507", "repurchaseOfStock": null, "capitalExpenditures": "-28682915" } }, "revenue": 165174531, "cost_of_revenue": 94529739, "gross_profit": 70644792, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53421024, "depreciation_amortisation": 31652256, "ebitda": 84855438, "interest_expense": 14410982, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 38792200, "net_income_continuing_ops": null, "net_income_to_common": 38792200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6688037, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49884626, "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": 235849775, "short_term_debt": 531986, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78806794, "long_term_debt": 27254513, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43551939, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 99379401, "shares_outstanding": 644696185, "operating_cash_flow": 84388507, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28682915, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -44747010, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 55705592, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "84855438", "netIncome": "38792200", "grossProfit": "70644792", "totalRevenue": "165174531", "costOfRevenue": "94529739", "interestExpense": "14410982", "operatingIncome": "53421024", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31652256" }, "balance": { "totalDebt": "43551939", "totalAssets": "235849775", "longTermDebt": "27254513", "shortTermDebt": "531986", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "644696185", "totalCurrentAssets": "49884626", "totalShareholderEquity": "99379401", "totalCurrentLiabilities": "78806794", "cashAndShortTermInvestments": "6688037" }, "cashflow": { "freeCashFlow": "55705592", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-44747010", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "84388507", "repurchaseOfStock": null, "capitalExpenditures": "-28682915" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+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": 27984078, "long_term_debt": 25754525, "total_debt": 53738603, "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": 2039790, "net_debt_issued": 30529156.41 }, "complete_fields": { "id": 398559, "ticker_id": 31431, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+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": "25754525", "shortTermDebt": "27984078", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "30529156.40539", "issuanceOfStock": "2039790", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 27984078, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 25754525, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53738603, "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": 2039790, "net_debt_issued": 30529156.4054, "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": "25754525", "shortTermDebt": "27984078", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "30529156.40539", "issuanceOfStock": "2039790", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 74317000, "cost_of_revenue": 21275000, "gross_profit": 53042000, "ebit": 46075000, "ebitda": 57883000, "pretax_income": null, "tax_provision": null, "net_income": 46766000, "net_income_to_common": 46766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159499000, "total_current_assets": 220339000, "total_assets": 444300000, "short_term_debt": null, "long_term_debt": null, "total_debt": 1399000, "total_liabilities": null, "total_equity": 415081000, "shares_outstanding": 666573136, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46768000, "capital_expenditure": -2202000, "free_cash_flow": 44566000, "dividends_paid": -13207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1261000 }, "complete_fields": { "id": 398548, "ticker_id": 31431, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "57883000", "netIncome": "46766000", "grossProfit": "53042000", "totalRevenue": "74317000", "costOfRevenue": "21275000", "interestExpense": "79000", "operatingIncome": "46075000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11038000" }, "balance": { "totalDebt": "1399000", "totalAssets": "444300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "666573136", "totalCurrentAssets": "220339000", "totalShareholderEquity": "415081000", "totalCurrentLiabilities": "24089000", "cashAndShortTermInvestments": "159499000" }, "cashflow": { "freeCashFlow": "44566000", "dividendsPaid": "-13207000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1261000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "46768000", "repurchaseOfStock": null, "capitalExpenditures": "-2202000" } }, "revenue": 74317000, "cost_of_revenue": 21275000, "gross_profit": 53042000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46075000, "depreciation_amortisation": 11038000, "ebitda": 57883000, "interest_expense": 79000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 46766000, "net_income_continuing_ops": null, "net_income_to_common": 46766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159499000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 220339000, "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": 444300000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24089000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 415081000, "shares_outstanding": 666573136, "operating_cash_flow": 46768000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -13207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1261000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 44566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "57883000", "netIncome": "46766000", "grossProfit": "53042000", "totalRevenue": "74317000", "costOfRevenue": "21275000", "interestExpense": "79000", "operatingIncome": "46075000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11038000" }, "balance": { "totalDebt": "1399000", "totalAssets": "444300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "666573136", "totalCurrentAssets": "220339000", "totalShareholderEquity": "415081000", "totalCurrentLiabilities": "24089000", "cashAndShortTermInvestments": "159499000" }, "cashflow": { "freeCashFlow": "44566000", "dividendsPaid": "-13207000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1261000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "46768000", "repurchaseOfStock": null, "capitalExpenditures": "-2202000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 108750000, "cost_of_revenue": 34400000, "gross_profit": 74350000, "ebit": 69583000, "ebitda": 83375000, "pretax_income": null, "tax_provision": null, "net_income": 66954000, "net_income_to_common": 66954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137750000, "total_current_assets": 186665000, "total_assets": 407082000, "short_term_debt": null, "long_term_debt": 45000, "total_debt": 2595000, "total_liabilities": null, "total_equity": 380007000, "shares_outstanding": 665297482, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64326000, "capital_expenditure": -883000, "free_cash_flow": 63443000, "dividends_paid": -5268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7684000 }, "complete_fields": { "id": 398549, "ticker_id": 31431, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "83375000", "netIncome": "66954000", "grossProfit": "74350000", "totalRevenue": "108750000", "costOfRevenue": "34400000", "interestExpense": "-543000", "operatingIncome": "69583000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16964000" }, "balance": { "totalDebt": "2595000", "totalAssets": "407082000", "longTermDebt": "45000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "186665000", "totalShareholderEquity": "380007000", "totalCurrentLiabilities": "21913000", "cashAndShortTermInvestments": "137750000" }, "cashflow": { "freeCashFlow": "63443000", "dividendsPaid": "-5268000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "7684000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "64326000", "repurchaseOfStock": null, "capitalExpenditures": "-883000" } }, "revenue": 108750000, "cost_of_revenue": 34400000, "gross_profit": 74350000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69583000, "depreciation_amortisation": 16964000, "ebitda": 83375000, "interest_expense": -543000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 66954000, "net_income_continuing_ops": null, "net_income_to_common": 66954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137750000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 186665000, "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": 407082000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21913000, "long_term_debt": 45000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 380007000, "shares_outstanding": 665297482, "operating_cash_flow": 64326000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7684000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 63443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "83375000", "netIncome": "66954000", "grossProfit": "74350000", "totalRevenue": "108750000", "costOfRevenue": "34400000", "interestExpense": "-543000", "operatingIncome": "69583000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16964000" }, "balance": { "totalDebt": "2595000", "totalAssets": "407082000", "longTermDebt": "45000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "186665000", "totalShareholderEquity": "380007000", "totalCurrentLiabilities": "21913000", "cashAndShortTermInvestments": "137750000" }, "cashflow": { "freeCashFlow": "63443000", "dividendsPaid": "-5268000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "7684000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "64326000", "repurchaseOfStock": null, "capitalExpenditures": "-883000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 69873000, "cost_of_revenue": 24087000, "gross_profit": 45786000, "ebit": 43039000, "ebitda": 51988000, "pretax_income": null, "tax_provision": null, "net_income": 43099000, "net_income_to_common": 43099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80584000, "total_current_assets": 122133000, "total_assets": 346412000, "short_term_debt": null, "long_term_debt": 231000, "total_debt": 3933000, "total_liabilities": null, "total_equity": 315566000, "shares_outstanding": 665297482, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49729000, "capital_expenditure": -1452000, "free_cash_flow": 48277000, "dividends_paid": -6069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8328000 }, "complete_fields": { "id": 398551, "ticker_id": 31431, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51988000", "netIncome": "43099000", "grossProfit": "45786000", "totalRevenue": "69873000", "costOfRevenue": "24087000", "interestExpense": "103000", "operatingIncome": "43039000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8786000" }, "balance": { "totalDebt": "3933000", "totalAssets": "346412000", "longTermDebt": "231000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "122133000", "totalShareholderEquity": "315566000", "totalCurrentLiabilities": "25512000", "cashAndShortTermInvestments": "80584000" }, "cashflow": { "freeCashFlow": "48277000", "dividendsPaid": "-6069000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-8328000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "49729000", "repurchaseOfStock": null, "capitalExpenditures": "-1452000" } }, "revenue": 69873000, "cost_of_revenue": 24087000, "gross_profit": 45786000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43039000, "depreciation_amortisation": 8786000, "ebitda": 51988000, "interest_expense": 103000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 43099000, "net_income_continuing_ops": null, "net_income_to_common": 43099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80584000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 122133000, "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": 346412000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25512000, "long_term_debt": 231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 315566000, "shares_outstanding": 665297482, "operating_cash_flow": 49729000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8328000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 48277000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51988000", "netIncome": "43099000", "grossProfit": "45786000", "totalRevenue": "69873000", "costOfRevenue": "24087000", "interestExpense": "103000", "operatingIncome": "43039000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8786000" }, "balance": { "totalDebt": "3933000", "totalAssets": "346412000", "longTermDebt": "231000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "122133000", "totalShareholderEquity": "315566000", "totalCurrentLiabilities": "25512000", "cashAndShortTermInvestments": "80584000" }, "cashflow": { "freeCashFlow": "48277000", "dividendsPaid": "-6069000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-8328000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "49729000", "repurchaseOfStock": null, "capitalExpenditures": "-1452000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 82794000, "cost_of_revenue": 27039000, "gross_profit": 55755000, "ebit": 51953000, "ebitda": 60386000, "pretax_income": null, "tax_provision": null, "net_income": 51674000, "net_income_to_common": 51674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52853000, "total_current_assets": 96335000, "total_assets": 317519000, "short_term_debt": null, "long_term_debt": 232000, "total_debt": 5065000, "total_liabilities": null, "total_equity": 281463000, "shares_outstanding": 665297482, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44713000, "capital_expenditure": -1010000, "free_cash_flow": 43703000, "dividends_paid": -5847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5663000 }, "complete_fields": { "id": 398552, "ticker_id": 31431, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "60386000", "netIncome": "51674000", "grossProfit": "55755000", "totalRevenue": "82794000", "costOfRevenue": "27039000", "interestExpense": "278000", "operatingIncome": "51953000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8434000" }, "balance": { "totalDebt": "5065000", "totalAssets": "317519000", "longTermDebt": "232000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "96335000", "totalShareholderEquity": "281463000", "totalCurrentLiabilities": "30734000", "cashAndShortTermInvestments": "52853000" }, "cashflow": { "freeCashFlow": "43703000", "dividendsPaid": "-5847000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5663000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "44713000", "repurchaseOfStock": null, "capitalExpenditures": "-1010000" } }, "revenue": 82794000, "cost_of_revenue": 27039000, "gross_profit": 55755000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51953000, "depreciation_amortisation": 8434000, "ebitda": 60386000, "interest_expense": 278000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 51674000, "net_income_continuing_ops": null, "net_income_to_common": 51674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52853000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 96335000, "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": 317519000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30734000, "long_term_debt": 232000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 281463000, "shares_outstanding": 665297482, "operating_cash_flow": 44713000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5663000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 43703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "60386000", "netIncome": "51674000", "grossProfit": "55755000", "totalRevenue": "82794000", "costOfRevenue": "27039000", "interestExpense": "278000", "operatingIncome": "51953000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8434000" }, "balance": { "totalDebt": "5065000", "totalAssets": "317519000", "longTermDebt": "232000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "96335000", "totalShareholderEquity": "281463000", "totalCurrentLiabilities": "30734000", "cashAndShortTermInvestments": "52853000" }, "cashflow": { "freeCashFlow": "43703000", "dividendsPaid": "-5847000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5663000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "44713000", "repurchaseOfStock": null, "capitalExpenditures": "-1010000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "income_statement": { "revenue": 64063000, "cost_of_revenue": 24790000, "gross_profit": 39273000, "ebit": 35101000, "ebitda": 43595000, "pretax_income": null, "tax_provision": null, "net_income": 34484000, "net_income_to_common": 34484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24758000, "total_current_assets": 68148000, "total_assets": 292466000, "short_term_debt": null, "long_term_debt": 1320000, "total_debt": 6143000, "total_liabilities": null, "total_equity": 237455000, "shares_outstanding": 665297482, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26882000, "capital_expenditure": -1647000, "free_cash_flow": 25235000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9523000 }, "complete_fields": { "id": 398553, "ticker_id": 31431, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "43595000", "netIncome": "34484000", "grossProfit": "39273000", "totalRevenue": "64063000", "costOfRevenue": "24790000", "interestExpense": "617000", "operatingIncome": "35101000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8494000" }, "balance": { "totalDebt": "6143000", "totalAssets": "292466000", "longTermDebt": "1320000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "68148000", "totalShareholderEquity": "237455000", "totalCurrentLiabilities": "48616000", "cashAndShortTermInvestments": "24758000" }, "cashflow": { "freeCashFlow": "25235000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-9523000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "26882000", "repurchaseOfStock": null, "capitalExpenditures": "-1647000" } }, "revenue": 64063000, "cost_of_revenue": 24790000, "gross_profit": 39273000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35101000, "depreciation_amortisation": 8494000, "ebitda": 43595000, "interest_expense": 617000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 34484000, "net_income_continuing_ops": null, "net_income_to_common": 34484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24758000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68148000, "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": 292466000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48616000, "long_term_debt": 1320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 237455000, "shares_outstanding": 665297482, "operating_cash_flow": 26882000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9523000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "43595000", "netIncome": "34484000", "grossProfit": "39273000", "totalRevenue": "64063000", "costOfRevenue": "24790000", "interestExpense": "617000", "operatingIncome": "35101000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8494000" }, "balance": { "totalDebt": "6143000", "totalAssets": "292466000", "longTermDebt": "1320000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "665297482", "totalCurrentAssets": "68148000", "totalShareholderEquity": "237455000", "totalCurrentLiabilities": "48616000", "cashAndShortTermInvestments": "24758000" }, "cashflow": { "freeCashFlow": "25235000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-9523000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "26882000", "repurchaseOfStock": null, "capitalExpenditures": "-1647000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+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": 860000, "long_term_debt": 2392000, "total_debt": 3252000, "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": 398554, "ticker_id": 31431, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "2392000", "shortTermDebt": "860000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 860000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 2392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3252000, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "2392000", "shortTermDebt": "860000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+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": 4689986, "long_term_debt": null, "total_debt": 4689986, "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": 398556, "ticker_id": 31431, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:19.080733+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": "4689986", "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": null, "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": 4689986, "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": 4689986, "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": "4689986", "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": null, "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": 7, "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" ] } } }