{ "ticker": { "uuid": "a71ab441-3a1c-4040-8c22-e0d582ece85e", "symbol": "FVA", "name": "Fevara plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/a71ab441-3a1c-4040-8c22-e0d582ece85e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a71ab441-3a1c-4040-8c22-e0d582ece85e/" }, "ticker_metadata": { "id": 28313, "uuid": "a71ab441-3a1c-4040-8c22-e0d582ece85e", "symbol": "FVA", "name": "Fevara plc", "asset_type": "equity", "market_cap": 67325808, "stock_exchange_id": 19, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Fevara plc engages in the agriculture business in the United Kingdom and internationally. The company develops, manufactures, and sells research-proven supplements, including feed licks, blocks, bagged minerals, and boluses for cattle, sheep, and horses under the following brands: Crystalyx, HorsLic, Horslyx, Scotmin Nutrition, Smartlic, Tracesure Advanced, Feed in a Drum, New Generation Supplements, Megastart, and Biosprint. It also engages in financial, property holding, and engineering activities, as well as manufactures and distributes animal health products. The company was formerly known as Carr's Group plc and changed its name to Fevara plc in September 2025. Fevara plc was founded in 1831 and is headquartered in Carlisle, 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": "a71ab441-3a1c-4040-8c22-e0d582ece85e", "symbol": "FVA", "name": "Fevara plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/a71ab441-3a1c-4040-8c22-e0d582ece85e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a71ab441-3a1c-4040-8c22-e0d582ece85e/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.46, "value": 0.68, "quality": 0.25, "momentum": 0.25, "coverage": 0.879, "confidence": 0.867, "delta": null }, "headline_factors": { "price": 135.75, "market_cap": 7030364487.75, "pe_ratio": 352.6998, "earnings_yield": 0.0028, "ebitda_to_ev": 0.0006, "shareholder_yield": 0.0106, "roe": 0.4713, "piotroski_f_score": 6, "momentum_12_1": -0.0816, "volatility_252d": 0.275 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2025-08-31", "financials_age_days": 280, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:11.492251+00:00", "batch_id": "" }, "size": { "price_close": 135.75, "market_cap": 7030364487.75, "market_cap_usd": 7030364487.75, "enterprise_value": 7029923487.75, "shares_outstanding": 51789057, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 352.6998, "pb_ratio": 166.2103, "ptbv_ratio": 166.2103, "ps_ratio": 89.1793, "pcf_ratio": 910.669, "pfcf_ratio": 1088.7973, "ev_ebitda": 1541.6499, "ev_ebit": 6785.6404, "ev_sales": 89.1738, "ev_fcf": 1088.7291, "earnings_yield": 0.0028, "fcf_yield": 0.0009, "price_to_sales": 89.1793, "price_to_book": 166.2103, "price_to_cashflow": 910.669, "ebitda_to_ev": 0.0006, "sales_yield": 0.0112 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": 0.01, "shareholder_yield": 0.0106, "debt_paydown_yield": 0, "total_yield": 0.0106 }, "quality": { "gross_margin": 0.2168, "operating_margin": 0.0131, "net_margin": 0.2528, "ebitda_margin": 0.0578, "fcf_margin": 0.0819, "roe": 0.4713, "roa": 0.2713, "roic": 0.0186, "roc_greenblatt": null, "asset_turnover": 1.073, "cash_conversion": 0.3239, "accruals_ratio": 0.1662, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2536, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2326, "external_financing": 0.9685 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.0967, "debt_to_assets": 0.1612, "interest_coverage": 2.0515, "current_ratio": 2.941, "quick_ratio": 2.941, "net_debt": -441000, "local_beta": -0.3478, "volatility_252d": 0.275, "volatility_60d": 0.5651, "max_drawdown_12m": -0.2293, "risk_adjusted_momentum": -0.2968 }, "growth": { "revenue_growth_1y": 0.0414, "revenue_growth_3y_cagr": -0.1407, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.9448, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0338, "book_value_growth_1y": -0.2811, "revenue_growth": 0.0414, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0337, "price_return_3m": 0.0606, "price_return_6m": 0.0228, "price_return_9m": -0.0089, "price_return_12m": -0.1126, "price_return_12m_ex1m": -0.0816, "momentum_6m": 0.0228, "momentum_12m": -0.1126, "momentum_12_1": -0.0816, "distance_from_52w_high": -0.1352, "distance_from_52w_low": 0.1221, "relative_strength": -0.2857 }, "raw_ttm": { "revenue_ttm": 78834000, "gross_profit_ttm": 17088000, "ebit_ttm": 1036000, "ebitda_ttm": 4560000, "net_income_ttm": 19933000, "eps_diluted_ttm": 0.3849, "operating_cash_flow_ttm": 7720000, "capital_expenditure_ttm": -1263000, "fcf_ttm": 6457000, "dividends_paid_ttm": -3826000, "share_repurchases_ttm": -70905000, "shares_issued_ttm": 250000, "interest_expense_ttm": 505000, "cash_and_equivalents": 12285000, "total_current_assets": 45332000, "total_current_liabilities": 15414000, "net_ppe": null, "total_assets": 73468000, "total_debt": 11844000, "total_equity": 42298000, "net_working_capital": 17633000, "book_value_per_share": 0.8167, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.8167 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 7, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 40, "rank_pcf": 57, "rank_ev_ebitda": 88, "rank_ev_ebit": 96, "rank_earnings_yield": 7, "rank_fcf_yield": 34, "rank_dividend_yield": 20, "rank_shareholder_yield": 2, "rank_total_yield": 3, "rank_roe": 5, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 84, "rank_fcf_margin": 45, "rank_piotroski": 31, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 65 }, "composites": { "value_composite": 32, "quality_composite": 75, "momentum_composite": 75, "growth_composite": 67, "yield_composite": 4, "svqf_composite": 4, "vc1_composite": 33, "vc2_composite": 21, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.4123, "os_score": 0.46, "value_percentile": 0.68, "quality_percentile": 0.25, "momentum_percentile": 0.25, "factor_coverage": 0.879, "signal_confidence": 0.867, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8631, "ticker_id": 28313, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-08-31", "financials_age_days": 280, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:11.492251+00:00", "batch_id": "", "os_score_delta": null, "price_close": 135.75, "market_cap": 7030364487.75, "market_cap_usd": 7030364487.75, "enterprise_value": 7029923487.75, "shares_outstanding": 51789057, "fx_rate_to_usd": null, "pe_ratio": 352.69976861, "pb_ratio": 166.2103288, "ptbv_ratio": 166.2103288, "ps_ratio": 89.17934505, "pcf_ratio": 910.6689751, "pfcf_ratio": 1088.79734981, "ev_ebitda": 1541.64988766, "ev_ebit": 6785.64043219, "ev_sales": 89.17375102, "ev_fcf": 1088.72905184, "earnings_yield": 0.00283527, "fcf_yield": 0.0009185, "dividend_yield": 0.00054421, "buyback_yield": 0.01004998, "shareholder_yield": 0.01059419, "debt_paydown_yield": 0, "total_yield": 0.01059419, "gross_margin": 0.21675927, "operating_margin": 0.01314154, "net_margin": 0.25284776, "ebitda_margin": 0.05784306, "fcf_margin": 0.08190628, "roe": 0.4712516, "roa": 0.2713154, "roic": 0.0185632, "roc_greenblatt": null, "asset_turnover": 1.0730386, "cash_conversion": 0.32393518, "accruals_ratio": 0.16623564, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.09671053, "debt_to_assets": 0.16121305, "interest_coverage": 2.05148515, "current_ratio": 2.94096276, "quick_ratio": 2.94096276, "net_debt": -441000, "revenue_growth_1y": 0.04138651, "revenue_growth_3y_cagr": -0.14068834, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.94476796, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03378162, "book_value_growth_1y": -0.28109468, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.25364, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03372262, "price_return_3m": 0.06064044, "price_return_6m": 0.02277909, "price_return_9m": -0.00894935, "price_return_12m": -0.11258862, "price_return_12m_ex1m": -0.08161839, "distance_from_52w_high": -0.13519785, "distance_from_52w_low": 0.12209865, "relative_strength": -0.28572921, "local_beta": -0.3478, "volatility_252d": 0.274972, "volatility_60d": 0.565107, "max_drawdown_12m": -0.22929936, "revenue_ttm": 78834000, "gross_profit_ttm": 17088000, "ebit_ttm": 1036000, "ebitda_ttm": 4560000, "net_income_ttm": 19933000, "eps_diluted_ttm": 0.38488826, "operating_cash_flow_ttm": 7720000, "capital_expenditure_ttm": -1263000, "fcf_ttm": 6457000, "dividends_paid_ttm": -3826000, "share_repurchases_ttm": -70905000, "shares_issued_ttm": 250000, "interest_expense_ttm": 505000, "cash_and_equivalents": 12285000, "total_current_assets": 45332000, "total_current_liabilities": 15414000, "net_ppe": null, "total_assets": 73468000, "total_debt": 11844000, "total_equity": 42298000, "net_working_capital": 17633000, "book_value_per_share": 0.81673625, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.81673625, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 7, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 40, "rank_pcf": 57, "rank_ev_ebitda": 88, "rank_ev_ebit": 96, "rank_earnings_yield": 7, "rank_fcf_yield": 34, "rank_dividend_yield": 20, "rank_shareholder_yield": 2, "rank_total_yield": 3, "rank_roe": 5, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 84, "rank_fcf_margin": 45, "rank_piotroski": 31, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 65, "value_composite": 32, "quality_composite": 75, "momentum_composite": 75, "growth_composite": 67, "yield_composite": 4, "svqf_composite": 4, "vc1_composite": 33, "vc2_composite": 21, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.879, "signal_confidence": 0.867, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 135.75, "os": 0.46, "value": 0.68, "quality": 0.25, "momentum": 0.25, "confidence": 0.867, "coverage": 0.879, "pe_ratio": 352.6998, "earnings_yield": 0.0028, "shareholder_yield": 0.0106, "roe": 0.4713, "momentum_12_1": -0.0816, "complete_fields": { "id": 8631, "ticker_id": 28313, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-08-31", "financials_age_days": 280, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:11.492251+00:00", "batch_id": "", "os_score_delta": null, "price_close": 135.75, "market_cap": 7030364487.75, "market_cap_usd": 7030364487.75, "enterprise_value": 7029923487.75, "shares_outstanding": 51789057, "fx_rate_to_usd": null, "pe_ratio": 352.69976861, "pb_ratio": 166.2103288, "ptbv_ratio": 166.2103288, "ps_ratio": 89.17934505, "pcf_ratio": 910.6689751, "pfcf_ratio": 1088.79734981, "ev_ebitda": 1541.64988766, "ev_ebit": 6785.64043219, "ev_sales": 89.17375102, "ev_fcf": 1088.72905184, "earnings_yield": 0.00283527, "fcf_yield": 0.0009185, "dividend_yield": 0.00054421, "buyback_yield": 0.01004998, "shareholder_yield": 0.01059419, "debt_paydown_yield": 0, "total_yield": 0.01059419, "gross_margin": 0.21675927, "operating_margin": 0.01314154, "net_margin": 0.25284776, "ebitda_margin": 0.05784306, "fcf_margin": 0.08190628, "roe": 0.4712516, "roa": 0.2713154, "roic": 0.0185632, "roc_greenblatt": null, "asset_turnover": 1.0730386, "cash_conversion": 0.32393518, "accruals_ratio": 0.16623564, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.09671053, "debt_to_assets": 0.16121305, "interest_coverage": 2.05148515, "current_ratio": 2.94096276, "quick_ratio": 2.94096276, "net_debt": -441000, "revenue_growth_1y": 0.04138651, "revenue_growth_3y_cagr": -0.14068834, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.94476796, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03378162, "book_value_growth_1y": -0.28109468, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.25364, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03372262, "price_return_3m": 0.06064044, "price_return_6m": 0.02277909, "price_return_9m": -0.00894935, "price_return_12m": -0.11258862, "price_return_12m_ex1m": -0.08161839, "distance_from_52w_high": -0.13519785, "distance_from_52w_low": 0.12209865, "relative_strength": -0.28572921, "local_beta": -0.3478, "volatility_252d": 0.274972, "volatility_60d": 0.565107, "max_drawdown_12m": -0.22929936, "revenue_ttm": 78834000, "gross_profit_ttm": 17088000, "ebit_ttm": 1036000, "ebitda_ttm": 4560000, "net_income_ttm": 19933000, "eps_diluted_ttm": 0.38488826, "operating_cash_flow_ttm": 7720000, "capital_expenditure_ttm": -1263000, "fcf_ttm": 6457000, "dividends_paid_ttm": -3826000, "share_repurchases_ttm": -70905000, "shares_issued_ttm": 250000, "interest_expense_ttm": 505000, "cash_and_equivalents": 12285000, "total_current_assets": 45332000, "total_current_liabilities": 15414000, "net_ppe": null, "total_assets": 73468000, "total_debt": 11844000, "total_equity": 42298000, "net_working_capital": 17633000, "book_value_per_share": 0.81673625, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.81673625, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 7, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 40, "rank_pcf": 57, "rank_ev_ebitda": 88, "rank_ev_ebit": 96, "rank_earnings_yield": 7, "rank_fcf_yield": 34, "rank_dividend_yield": 20, "rank_shareholder_yield": 2, "rank_total_yield": 3, "rank_roe": 5, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 84, "rank_fcf_margin": 45, "rank_piotroski": 31, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 65, "value_composite": 32, "quality_composite": 75, "momentum_composite": 75, "growth_composite": 67, "yield_composite": 4, "svqf_composite": 4, "vc1_composite": 33, "vc2_composite": 21, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.879, "signal_confidence": 0.867, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "income_statement": { "revenue": 78834000, "cost_of_revenue": 61746000, "gross_profit": 17088000, "ebit": 1036000, "ebitda": 4560000, "pretax_income": null, "tax_provision": null, "net_income": 19933000, "net_income_to_common": 19933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7855000, "total_current_assets": 38315000, "total_assets": 59758000, "short_term_debt": 1803000, "long_term_debt": 3492000, "total_debt": 6237000, "total_liabilities": null, "total_equity": 37397000, "shares_outstanding": 51744887, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7720000, "capital_expenditure": -1263000, "free_cash_flow": 6457000, "dividends_paid": -3826000, "share_repurchases": -70905000, "shares_issued": 250000, "net_debt_issued": 392000 }, "complete_fields": { "id": 393927, "ticker_id": 28313, "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4560000", "netIncome": "19933000", "grossProfit": "17088000", "totalRevenue": "78834000", "costOfRevenue": "61746000", "interestExpense": "505000", "operatingIncome": "1036000", "fiscalDateEnding": "2025-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1161000" }, "balance": { "totalDebt": "6237000", "totalAssets": "59758000", "longTermDebt": "3492000", "shortTermDebt": "1803000", "fiscalDateEnding": "2025-08-31", "totalLiabilities": null, "sharesOutstanding": "51744887", "totalCurrentAssets": "38315000", "totalShareholderEquity": "37397000", "totalCurrentLiabilities": "15214000", "cashAndShortTermInvestments": "7855000" }, "cashflow": { "freeCashFlow": "6457000", "dividendsPaid": "-3826000", "issuanceOfDebt": "7990000", "issuanceOfStock": "250000", "repaymentOfDebt": "-7598000", "fiscalDateEnding": "2025-08-31", "operatingCashflow": "7720000", "repurchaseOfStock": "-70905000", "capitalExpenditures": "-1263000" } }, "revenue": 78834000, "cost_of_revenue": 61746000, "gross_profit": 17088000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1036000, "depreciation_amortisation": 1161000, "ebitda": 4560000, "interest_expense": 505000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19933000, "net_income_continuing_ops": null, "net_income_to_common": 19933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7855000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38315000, "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": 59758000, "short_term_debt": 1803000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15214000, "long_term_debt": 3492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37397000, "shares_outstanding": 51744887, "operating_cash_flow": 7720000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3826000, "share_repurchases": -70905000, "shares_issued": 250000, "net_debt_issued": 392000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4560000", "netIncome": "19933000", "grossProfit": "17088000", "totalRevenue": "78834000", "costOfRevenue": "61746000", "interestExpense": "505000", "operatingIncome": "1036000", "fiscalDateEnding": "2025-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1161000" }, "balance": { "totalDebt": "6237000", "totalAssets": "59758000", "longTermDebt": "3492000", "shortTermDebt": "1803000", "fiscalDateEnding": "2025-08-31", "totalLiabilities": null, "sharesOutstanding": "51744887", "totalCurrentAssets": "38315000", "totalShareholderEquity": "37397000", "totalCurrentLiabilities": "15214000", "cashAndShortTermInvestments": "7855000" }, "cashflow": { "freeCashFlow": "6457000", "dividendsPaid": "-3826000", "issuanceOfDebt": "7990000", "issuanceOfStock": "250000", "repaymentOfDebt": "-7598000", "fiscalDateEnding": "2025-08-31", "operatingCashflow": "7720000", "repurchaseOfStock": "-70905000", "capitalExpenditures": "-1263000" } } }, { "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "income_statement": { "revenue": 75701000, "cost_of_revenue": 61434000, "gross_profit": 14267000, "ebit": -8169000, "ebitda": -4031000, "pretax_income": null, "tax_provision": null, "net_income": -5720000, "net_income_to_common": -5720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13714000, "total_current_assets": 122503000, "total_assets": 143804000, "short_term_debt": 2764000, "long_term_debt": 2913000, "total_debt": 6392000, "total_liabilities": null, "total_equity": 94934000, "shares_outstanding": 94433080, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7443000, "capital_expenditure": -1197000, "free_cash_flow": 6246000, "dividends_paid": -6006000, "share_repurchases": -74000, "shares_issued": 288000, "net_debt_issued": -2679000 }, "complete_fields": { "id": 393929, "ticker_id": 28313, "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4031000", "netIncome": "-5720000", "grossProfit": "14267000", "totalRevenue": "75701000", "costOfRevenue": "61434000", "interestExpense": "681000", "operatingIncome": "-8169000", "fiscalDateEnding": "2024-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1751000" }, "balance": { "totalDebt": "6392000", "totalAssets": "143804000", "longTermDebt": "2913000", "shortTermDebt": "2764000", "fiscalDateEnding": "2024-08-31", "totalLiabilities": null, "sharesOutstanding": "94433080", "totalCurrentAssets": "122503000", "totalShareholderEquity": "94934000", "totalCurrentLiabilities": "45486000", "cashAndShortTermInvestments": "13714000" }, "cashflow": { "freeCashFlow": "6246000", "dividendsPaid": "-6006000", "issuanceOfDebt": "0", "issuanceOfStock": "288000", "repaymentOfDebt": "-2679000", "fiscalDateEnding": "2024-08-31", "operatingCashflow": "7443000", "repurchaseOfStock": "-74000", "capitalExpenditures": "-1197000" } }, "revenue": 75701000, "cost_of_revenue": 61434000, "gross_profit": 14267000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8169000, "depreciation_amortisation": 1751000, "ebitda": -4031000, "interest_expense": 681000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5720000, "net_income_continuing_ops": null, "net_income_to_common": -5720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13714000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 122503000, "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": 143804000, "short_term_debt": 2764000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45486000, "long_term_debt": 2913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6392000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 94934000, "shares_outstanding": 94433080, "operating_cash_flow": 7443000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6006000, "share_repurchases": -74000, "shares_issued": 288000, "net_debt_issued": -2679000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4031000", "netIncome": "-5720000", "grossProfit": "14267000", "totalRevenue": "75701000", "costOfRevenue": "61434000", "interestExpense": "681000", "operatingIncome": "-8169000", "fiscalDateEnding": "2024-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1751000" }, "balance": { "totalDebt": "6392000", "totalAssets": "143804000", "longTermDebt": "2913000", "shortTermDebt": "2764000", "fiscalDateEnding": "2024-08-31", "totalLiabilities": null, "sharesOutstanding": "94433080", "totalCurrentAssets": "122503000", "totalShareholderEquity": "94934000", "totalCurrentLiabilities": "45486000", "cashAndShortTermInvestments": "13714000" }, "cashflow": { "freeCashFlow": "6246000", "dividendsPaid": "-6006000", "issuanceOfDebt": "0", "issuanceOfStock": "288000", "repaymentOfDebt": "-2679000", "fiscalDateEnding": "2024-08-31", "operatingCashflow": "7443000", "repurchaseOfStock": "-74000", "capitalExpenditures": "-1197000" } } }, { "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "income_statement": { "revenue": 81815000, "cost_of_revenue": 67541000, "gross_profit": 14274000, "ebit": -2312000, "ebitda": 2405000, "pretax_income": null, "tax_provision": null, "net_income": -226000, "net_income_to_common": -226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23123000, "total_current_assets": 88440000, "total_assets": 162323000, "short_term_debt": 13714000, "long_term_debt": 5206000, "total_debt": 25743000, "total_liabilities": null, "total_equity": 107875000, "shares_outstanding": 94150362, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1783000, "capital_expenditure": -2050000, "free_cash_flow": -3833000, "dividends_paid": -4889000, "share_repurchases": 0, "shares_issued": 167000, "net_debt_issued": -18567000 }, "complete_fields": { "id": 393930, "ticker_id": 28313, "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2405000", "netIncome": "-226000", "grossProfit": "14274000", "totalRevenue": "81815000", "costOfRevenue": "67541000", "interestExpense": "715000", "operatingIncome": "-2312000", "fiscalDateEnding": "2023-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2462000" }, "balance": { "totalDebt": "25743000", "totalAssets": "162323000", "longTermDebt": "5206000", "shortTermDebt": "13714000", "fiscalDateEnding": "2023-08-31", "totalLiabilities": null, "sharesOutstanding": "94150362", "totalCurrentAssets": "88440000", "totalShareholderEquity": "107875000", "totalCurrentLiabilities": "39165000", "cashAndShortTermInvestments": "23123000" }, "cashflow": { "freeCashFlow": "-3833000", "dividendsPaid": "-4889000", "issuanceOfDebt": "5574000", "issuanceOfStock": "167000", "repaymentOfDebt": "-24141000", "fiscalDateEnding": "2023-08-31", "operatingCashflow": "-1783000", "repurchaseOfStock": "0", "capitalExpenditures": "-2050000" } }, "revenue": 81815000, "cost_of_revenue": 67541000, "gross_profit": 14274000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2312000, "depreciation_amortisation": 2462000, "ebitda": 2405000, "interest_expense": 715000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -226000, "net_income_continuing_ops": null, "net_income_to_common": -226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23123000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 88440000, "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": 162323000, "short_term_debt": 13714000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39165000, "long_term_debt": 5206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 107875000, "shares_outstanding": 94150362, "operating_cash_flow": -1783000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4889000, "share_repurchases": 0, "shares_issued": 167000, "net_debt_issued": -18567000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2405000", "netIncome": "-226000", "grossProfit": "14274000", "totalRevenue": "81815000", "costOfRevenue": "67541000", "interestExpense": "715000", "operatingIncome": "-2312000", "fiscalDateEnding": "2023-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2462000" }, "balance": { "totalDebt": "25743000", "totalAssets": "162323000", "longTermDebt": "5206000", "shortTermDebt": "13714000", "fiscalDateEnding": "2023-08-31", "totalLiabilities": null, "sharesOutstanding": "94150362", "totalCurrentAssets": "88440000", "totalShareholderEquity": "107875000", "totalCurrentLiabilities": "39165000", "cashAndShortTermInvestments": "23123000" }, "cashflow": { "freeCashFlow": "-3833000", "dividendsPaid": "-4889000", "issuanceOfDebt": "5574000", "issuanceOfStock": "167000", "repaymentOfDebt": "-24141000", "fiscalDateEnding": "2023-08-31", "operatingCashflow": "-1783000", "repurchaseOfStock": "0", "capitalExpenditures": "-2050000" } } }, { "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "income_statement": { "revenue": 124240000, "cost_of_revenue": 94632000, "gross_profit": 29608000, "ebit": 7392000, "ebitda": 13630000, "pretax_income": null, "tax_provision": null, "net_income": 2710000, "net_income_to_common": 2710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22515000, "total_current_assets": 226880000, "total_assets": 310102000, "short_term_debt": 12734000, "long_term_debt": 23805000, "total_debt": 44083000, "total_liabilities": null, "total_equity": 118133000, "shares_outstanding": 93999596, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4040000, "capital_expenditure": -4038000, "free_cash_flow": -8078000, "dividends_paid": -4687000, "share_repurchases": 0, "shares_issued": 352000, "net_debt_issued": -789000 }, "complete_fields": { "id": 393931, "ticker_id": 28313, "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13630000", "netIncome": "2710000", "grossProfit": "29608000", "totalRevenue": "124240000", "costOfRevenue": "94632000", "interestExpense": "1017000", "operatingIncome": "7392000", "fiscalDateEnding": "2022-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5047000" }, "balance": { "totalDebt": "44083000", "totalAssets": "310102000", "longTermDebt": "23805000", "shortTermDebt": "12734000", "fiscalDateEnding": "2022-08-31", "totalLiabilities": null, "sharesOutstanding": "93999596", "totalCurrentAssets": "226880000", "totalShareholderEquity": "118133000", "totalCurrentLiabilities": "142456000", "cashAndShortTermInvestments": "22515000" }, "cashflow": { "freeCashFlow": "-8078000", "dividendsPaid": "-4687000", "issuanceOfDebt": "10051000", "issuanceOfStock": "352000", "repaymentOfDebt": "-10840000", "fiscalDateEnding": "2022-08-31", "operatingCashflow": "-4040000", "repurchaseOfStock": "0", "capitalExpenditures": "-4038000" } }, "revenue": 124240000, "cost_of_revenue": 94632000, "gross_profit": 29608000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7392000, "depreciation_amortisation": 5047000, "ebitda": 13630000, "interest_expense": 1017000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2710000, "net_income_continuing_ops": null, "net_income_to_common": 2710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22515000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 226880000, "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": 310102000, "short_term_debt": 12734000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142456000, "long_term_debt": 23805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 118133000, "shares_outstanding": 93999596, "operating_cash_flow": -4040000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4687000, "share_repurchases": 0, "shares_issued": 352000, "net_debt_issued": -789000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13630000", "netIncome": "2710000", "grossProfit": "29608000", "totalRevenue": "124240000", "costOfRevenue": "94632000", "interestExpense": "1017000", "operatingIncome": "7392000", "fiscalDateEnding": "2022-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5047000" }, "balance": { "totalDebt": "44083000", "totalAssets": "310102000", "longTermDebt": "23805000", "shortTermDebt": "12734000", "fiscalDateEnding": "2022-08-31", "totalLiabilities": null, "sharesOutstanding": "93999596", "totalCurrentAssets": "226880000", "totalShareholderEquity": "118133000", "totalCurrentLiabilities": "142456000", "cashAndShortTermInvestments": "22515000" }, "cashflow": { "freeCashFlow": "-8078000", "dividendsPaid": "-4687000", "issuanceOfDebt": "10051000", "issuanceOfStock": "352000", "repaymentOfDebt": "-10840000", "fiscalDateEnding": "2022-08-31", "operatingCashflow": "-4040000", "repurchaseOfStock": "0", "capitalExpenditures": "-4038000" } } }, { "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393932, "ticker_id": 28313, "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-08-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-08-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-08-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-08-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+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": 12285000, "total_current_assets": 45332000, "total_assets": 73468000, "short_term_debt": 0, "long_term_debt": 10865000, "total_debt": 11844000, "total_liabilities": null, "total_equity": 42298000, "shares_outstanding": 51789057, "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": 393925, "ticker_id": 28313, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "11844000", "totalAssets": "73468000", "longTermDebt": "10865000", "shortTermDebt": "0", "fiscalDateEnding": "2026-02-28", "totalLiabilities": null, "sharesOutstanding": "51789057", "totalCurrentAssets": "45332000", "totalShareholderEquity": "42298000", "totalCurrentLiabilities": "15414000", "cashAndShortTermInvestments": "12285000" } }, "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": 12285000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45332000, "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": 73468000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15414000, "long_term_debt": 10865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42298000, "shares_outstanding": 51789057, "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": "11844000", "totalAssets": "73468000", "longTermDebt": "10865000", "shortTermDebt": "0", "fiscalDateEnding": "2026-02-28", "totalLiabilities": null, "sharesOutstanding": "51789057", "totalCurrentAssets": "45332000", "totalShareholderEquity": "42298000", "totalCurrentLiabilities": "15414000", "cashAndShortTermInvestments": "12285000" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+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": 7855000, "total_current_assets": 38315000, "total_assets": 59758000, "short_term_debt": 1803000, "long_term_debt": 3492000, "total_debt": 6237000, "total_liabilities": null, "total_equity": 37397000, "shares_outstanding": 51744887, "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": 393926, "ticker_id": 28313, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "6237000", "totalAssets": "59758000", "longTermDebt": "3492000", "shortTermDebt": "1803000", "fiscalDateEnding": "2025-08-31", "totalLiabilities": null, "sharesOutstanding": "51744887", "totalCurrentAssets": "38315000", "totalShareholderEquity": "37397000", "totalCurrentLiabilities": "15214000", "cashAndShortTermInvestments": "7855000" } }, "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": 7855000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38315000, "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": 59758000, "short_term_debt": 1803000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15214000, "long_term_debt": 3492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37397000, "shares_outstanding": 51744887, "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": "6237000", "totalAssets": "59758000", "longTermDebt": "3492000", "shortTermDebt": "1803000", "fiscalDateEnding": "2025-08-31", "totalLiabilities": null, "sharesOutstanding": "51744887", "totalCurrentAssets": "38315000", "totalShareholderEquity": "37397000", "totalCurrentLiabilities": "15214000", "cashAndShortTermInvestments": "7855000" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+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": 20242000, "total_current_assets": 129739000, "total_assets": 151434000, "short_term_debt": 1606000, "long_term_debt": 2931000, "total_debt": 5147000, "total_liabilities": null, "total_equity": 102355000, "shares_outstanding": 94437970, "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": 393928, "ticker_id": 28313, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:26.217001+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5147000", "totalAssets": "151434000", "longTermDebt": "2931000", "shortTermDebt": "1606000", "fiscalDateEnding": "2025-02-28", "totalLiabilities": null, "sharesOutstanding": "94437970", "totalCurrentAssets": "129739000", "totalShareholderEquity": "102355000", "totalCurrentLiabilities": "45758000", "cashAndShortTermInvestments": "20242000" } }, "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": 20242000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 129739000, "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": 151434000, "short_term_debt": 1606000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45758000, "long_term_debt": 2931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 102355000, "shares_outstanding": 94437970, "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": "5147000", "totalAssets": "151434000", "longTermDebt": "2931000", "shortTermDebt": "1606000", "fiscalDateEnding": "2025-02-28", "totalLiabilities": null, "sharesOutstanding": "94437970", "totalCurrentAssets": "129739000", "totalShareholderEquity": "102355000", "totalCurrentLiabilities": "45758000", "cashAndShortTermInvestments": "20242000" } } } ] }, "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": "2025-08-31" }, "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" ] } } }