{ "ticker": { "uuid": "a822a37a-894e-4c21-a67a-1c3741e6e940", "symbol": "PPHC", "name": "Public Policy Holding Company, Inc.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/a822a37a-894e-4c21-a67a-1c3741e6e940/", "api_url": "https://sharemaestro.com/factors/api/tickers/a822a37a-894e-4c21-a67a-1c3741e6e940/" }, "ticker_metadata": { "id": 30448, "uuid": "a822a37a-894e-4c21-a67a-1c3741e6e940", "symbol": "PPHC", "name": "Public Policy Holding Company, Inc.", "asset_type": "equity", "market_cap": 255345664, "stock_exchange_id": 19, "industry": "Consulting Services", "sector": "Industrials", "description": "Public Policy Holding Company, Inc. engages in the provision of consulting services in the United States. The company operates through three segments: Government Relations Consulting, Corporate Communications & Public Affairs Consulting Services, and Compliance and Insights Services. The Government Relations Consulting segment offers federal and state advocacy, strategic guidance, political intelligence, and issue monitoring services. The Corporate Communications & Public Affairs Consulting Services segment provides crisis communications, financial communications and investor relations, litigation support, community relations, social and digital media, public opinion research, branding and messaging, and relationship marketing. The Compliance and Insights Services segment offers lobbying compliance services and legislative tracking. The company was founded in 2014 and is headquartered in Washington, District Of Columbia.", "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": "a822a37a-894e-4c21-a67a-1c3741e6e940", "symbol": "PPHC", "name": "Public Policy Holding Company, Inc.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/a822a37a-894e-4c21-a67a-1c3741e6e940/", "api_url": "https://sharemaestro.com/factors/api/tickers/a822a37a-894e-4c21-a67a-1c3741e6e940/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.67, "value": 0.66, "quality": 0.11, "momentum": 0.83, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 870, "market_cap": 25168035990, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0003, "roe": -0.3663, "piotroski_f_score": 3, "momentum_12_1": 0.4531, "volatility_252d": 0.3225 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:54.972729+00:00", "batch_id": "" }, "size": { "price_close": 870, "market_cap": 25168035990, "market_cap_usd": 25168035990, "enterprise_value": 25198286990, "shares_outstanding": 28928777, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 231.139, "ptbv_ratio": 231.139, "ps_ratio": 127.5282, "pcf_ratio": 1158.0029, "pfcf_ratio": 1187.0595, "ev_ebitda": null, "ev_ebit": -1619.9301, "ev_sales": 127.6815, "ev_fcf": 1188.4863, "earnings_yield": null, "fcf_yield": 0.0008, "price_to_sales": 127.5282, "price_to_book": 231.139, "price_to_cashflow": 1158.0029, "ebitda_to_ev": null, "sales_yield": 0.0078 }, "yield": { "dividend_yield": 0.0003, "buyback_yield": 0, "shareholder_yield": 0.0003, "debt_paydown_yield": 0.0004, "total_yield": 0.0007 }, "quality": { "gross_margin": 0.1209, "operating_margin": -0.0788, "net_margin": -0.2021, "ebitda_margin": -0.1071, "fcf_margin": 0.1074, "roe": -0.3663, "roa": -0.1645, "roic": -0.0838, "roc_greenblatt": null, "asset_turnover": 0.8138, "cash_conversion": -0.5316, "accruals_ratio": -0.2541, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.3656, "revenue_stability_5y": 0.2237, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0983, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.4312, "debt_to_assets": 0.3014, "interest_coverage": -4.3599, "current_ratio": 1.7049, "quick_ratio": 1.7049, "net_debt": 30251000, "local_beta": 0.0865, "volatility_252d": 0.3225, "volatility_60d": 0.7892, "max_drawdown_12m": -0.2761, "risk_adjusted_momentum": 1.405 }, "growth": { "revenue_growth_1y": 0.2472, "revenue_growth_3y_cagr": 0.1968, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5146, "book_value_growth_1y": -0.1205, "revenue_growth": 0.2472, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1256, "price_return_3m": -0.0222, "price_return_6m": -0.2265, "price_return_9m": 0.0004, "price_return_12m": 0.2705, "price_return_12m_ex1m": 0.4531, "momentum_6m": -0.2265, "momentum_12m": 0.2705, "momentum_12_1": 0.4531, "distance_from_52w_high": -0.2367, "distance_from_52w_low": 0.2705, "relative_strength": 0.0974 }, "raw_ttm": { "revenue_ttm": 197352753, "gross_profit_ttm": 23850750, "ebit_ttm": -15555169, "ebitda_ttm": -21136210, "net_income_ttm": -39883971, "eps_diluted_ttm": -1.3787, "operating_cash_flow_ttm": 21734000, "capital_expenditure_ttm": -11000, "fcf_ttm": 21202000, "dividends_paid_ttm": -8656000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3567761, "cash_and_equivalents": 42852000, "total_current_assets": 88540000, "total_current_liabilities": 51932000, "net_ppe": null, "total_assets": 242520000, "total_debt": 73103000, "total_equity": 108887000, "net_working_capital": 4264000, "book_value_per_share": 3.764, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.764 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 69, "rank_ps": 50, "rank_pcf": 68, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 32, "rank_shareholder_yield": 43, "rank_total_yield": 32, "rank_roe": 88, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 93, "rank_fcf_margin": 36, "rank_piotroski": 90, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 28 }, "composites": { "value_composite": 34, "quality_composite": 89, "momentum_composite": 17, "growth_composite": 18, "yield_composite": 23, "svqf_composite": 59, "vc1_composite": 75, "vc2_composite": 72, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.2694, "os_score": 0.67, "value_percentile": 0.66, "quality_percentile": 0.11, "momentum_percentile": 0.83, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9059, "ticker_id": 30448, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:54.972729+00:00", "batch_id": "", "os_score_delta": null, "price_close": 870, "market_cap": 25168035990, "market_cap_usd": 25168035990, "enterprise_value": 25198286990, "shares_outstanding": 28928777, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 231.13903395, "ptbv_ratio": 231.13903395, "ps_ratio": 127.52817281, "pcf_ratio": 1158.00294423, "pfcf_ratio": 1187.05952221, "ev_ebitda": null, "ev_ebit": -1619.93013319, "ev_sales": 127.68145672, "ev_fcf": 1188.48632157, "earnings_yield": null, "fcf_yield": 0.00084141, "dividend_yield": 0.00034393, "buyback_yield": 0, "shareholder_yield": 0.00034393, "debt_paydown_yield": 0.00038791, "total_yield": 0.00073184, "gross_margin": 0.12085339, "operating_margin": -0.07881911, "net_margin": -0.20209483, "ebitda_margin": -0.10709863, "fcf_margin": 0.107432, "roe": -0.36628772, "roa": -0.16445642, "roic": -0.08384752, "roc_greenblatt": null, "asset_turnover": 0.81375867, "cash_conversion": -0.531592, "accruals_ratio": -0.25407377, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.43124051, "debt_to_assets": 0.30143081, "interest_coverage": -4.35992461, "current_ratio": 1.70492182, "quick_ratio": 1.70492182, "net_debt": 30251000, "revenue_growth_1y": 0.24724029, "revenue_growth_3y_cagr": 0.19682097, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.51458983, "book_value_growth_1y": -0.12052452, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.365596, "revenue_stability_5y": 0.223729, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12562814, "price_return_3m": -0.02223119, "price_return_6m": -0.22647622, "price_return_9m": 0.00037161, "price_return_12m": 0.27054496, "price_return_12m_ex1m": 0.45309452, "distance_from_52w_high": -0.23665419, "distance_from_52w_low": 0.27054496, "relative_strength": 0.09740438, "local_beta": 0.0865, "volatility_252d": 0.322491, "volatility_60d": 0.789151, "max_drawdown_12m": -0.27613759, "revenue_ttm": 197352753, "gross_profit_ttm": 23850750, "ebit_ttm": -15555169, "ebitda_ttm": -21136210, "net_income_ttm": -39883971, "eps_diluted_ttm": -1.37869537, "operating_cash_flow_ttm": 21734000, "capital_expenditure_ttm": -11000, "fcf_ttm": 21202000, "dividends_paid_ttm": -8656000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3567761, "cash_and_equivalents": 42852000, "total_current_assets": 88540000, "total_current_liabilities": 51932000, "net_ppe": null, "total_assets": 242520000, "total_debt": 73103000, "total_equity": 108887000, "net_working_capital": 4264000, "book_value_per_share": 3.76396831, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.76396831, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 69, "rank_ps": 50, "rank_pcf": 68, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 32, "rank_shareholder_yield": 43, "rank_total_yield": 32, "rank_roe": 88, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 93, "rank_fcf_margin": 36, "rank_piotroski": 90, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 28, "value_composite": 34, "quality_composite": 89, "momentum_composite": 17, "growth_composite": 18, "yield_composite": 23, "svqf_composite": 59, "vc1_composite": 75, "vc2_composite": 72, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 870, "os": 0.67, "value": 0.66, "quality": 0.11, "momentum": 0.83, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0003, "roe": -0.3663, "momentum_12_1": 0.4531, "complete_fields": { "id": 9059, "ticker_id": 30448, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:54.972729+00:00", "batch_id": "", "os_score_delta": null, "price_close": 870, "market_cap": 25168035990, "market_cap_usd": 25168035990, "enterprise_value": 25198286990, "shares_outstanding": 28928777, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 231.13903395, "ptbv_ratio": 231.13903395, "ps_ratio": 127.52817281, "pcf_ratio": 1158.00294423, "pfcf_ratio": 1187.05952221, "ev_ebitda": null, "ev_ebit": -1619.93013319, "ev_sales": 127.68145672, "ev_fcf": 1188.48632157, "earnings_yield": null, "fcf_yield": 0.00084141, "dividend_yield": 0.00034393, "buyback_yield": 0, "shareholder_yield": 0.00034393, "debt_paydown_yield": 0.00038791, "total_yield": 0.00073184, "gross_margin": 0.12085339, "operating_margin": -0.07881911, "net_margin": -0.20209483, "ebitda_margin": -0.10709863, "fcf_margin": 0.107432, "roe": -0.36628772, "roa": -0.16445642, "roic": -0.08384752, "roc_greenblatt": null, "asset_turnover": 0.81375867, "cash_conversion": -0.531592, "accruals_ratio": -0.25407377, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.43124051, "debt_to_assets": 0.30143081, "interest_coverage": -4.35992461, "current_ratio": 1.70492182, "quick_ratio": 1.70492182, "net_debt": 30251000, "revenue_growth_1y": 0.24724029, "revenue_growth_3y_cagr": 0.19682097, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.51458983, "book_value_growth_1y": -0.12052452, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.365596, "revenue_stability_5y": 0.223729, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12562814, "price_return_3m": -0.02223119, "price_return_6m": -0.22647622, "price_return_9m": 0.00037161, "price_return_12m": 0.27054496, "price_return_12m_ex1m": 0.45309452, "distance_from_52w_high": -0.23665419, "distance_from_52w_low": 0.27054496, "relative_strength": 0.09740438, "local_beta": 0.0865, "volatility_252d": 0.322491, "volatility_60d": 0.789151, "max_drawdown_12m": -0.27613759, "revenue_ttm": 197352753, "gross_profit_ttm": 23850750, "ebit_ttm": -15555169, "ebitda_ttm": -21136210, "net_income_ttm": -39883971, "eps_diluted_ttm": -1.37869537, "operating_cash_flow_ttm": 21734000, "capital_expenditure_ttm": -11000, "fcf_ttm": 21202000, "dividends_paid_ttm": -8656000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3567761, "cash_and_equivalents": 42852000, "total_current_assets": 88540000, "total_current_liabilities": 51932000, "net_ppe": null, "total_assets": 242520000, "total_debt": 73103000, "total_equity": 108887000, "net_working_capital": 4264000, "book_value_per_share": 3.76396831, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.76396831, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 69, "rank_ps": 50, "rank_pcf": 68, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 32, "rank_shareholder_yield": 43, "rank_total_yield": 32, "rank_roe": 88, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 93, "rank_fcf_margin": 36, "rank_piotroski": 90, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 28, "value_composite": 34, "quality_composite": 89, "momentum_composite": 17, "growth_composite": 18, "yield_composite": 23, "svqf_composite": 59, "vc1_composite": 75, "vc2_composite": 72, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 186541000, "cost_of_revenue": 167894000, "gross_profit": 18647000, "ebit": -18820000, "ebitda": -19496000, "pretax_income": null, "tax_provision": null, "net_income": -39001000, "net_income_to_common": -39001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20436000, "total_current_assets": 58554000, "total_assets": 202552000, "short_term_debt": 9082000, "long_term_debt": 37906000, "total_debt": 68527000, "total_liabilities": null, "total_equity": 74904000, "shares_outstanding": 25174492, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24770000, "capital_expenditure": -11000, "free_cash_flow": 24759000, "dividends_paid": -8656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 14835000 }, "complete_fields": { "id": 396830, "ticker_id": 30448, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-19496000", "netIncome": "-39001000", "grossProfit": "18647000", "totalRevenue": "186541000", "costOfRevenue": "167894000", "interestExpense": "3402000", "operatingIncome": "-18820000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11704000" }, "balance": { "totalDebt": "68527000", "totalAssets": "202552000", "longTermDebt": "37906000", "shortTermDebt": "9082000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "25174492", "totalCurrentAssets": "58554000", "totalShareholderEquity": "74904000", "totalCurrentLiabilities": "52856000", "cashAndShortTermInvestments": "20436000" }, "cashflow": { "freeCashFlow": "24759000", "dividendsPaid": "-8656000", "issuanceOfDebt": "24000000", "issuanceOfStock": null, "repaymentOfDebt": "-9165000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "24770000", "repurchaseOfStock": null, "capitalExpenditures": "-11000" } }, "revenue": 186541000, "cost_of_revenue": 167894000, "gross_profit": 18647000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18820000, "depreciation_amortisation": 11704000, "ebitda": -19496000, "interest_expense": 3402000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -39001000, "net_income_continuing_ops": null, "net_income_to_common": -39001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20436000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58554000, "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": 202552000, "short_term_debt": 9082000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52856000, "long_term_debt": 37906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 68527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 74904000, "shares_outstanding": 25174492, "operating_cash_flow": 24770000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -8656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 14835000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 24759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-19496000", "netIncome": "-39001000", "grossProfit": "18647000", "totalRevenue": "186541000", "costOfRevenue": "167894000", "interestExpense": "3402000", "operatingIncome": "-18820000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11704000" }, "balance": { "totalDebt": "68527000", "totalAssets": "202552000", "longTermDebt": "37906000", "shortTermDebt": "9082000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "25174492", "totalCurrentAssets": "58554000", "totalShareholderEquity": "74904000", "totalCurrentLiabilities": "52856000", "cashAndShortTermInvestments": "20436000" }, "cashflow": { "freeCashFlow": "24759000", "dividendsPaid": "-8656000", "issuanceOfDebt": "24000000", "issuanceOfStock": null, "repaymentOfDebt": "-9165000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "24770000", "repurchaseOfStock": null, "capitalExpenditures": "-11000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 149563000, "cost_of_revenue": 132291000, "gross_profit": 17272000, "ebit": -13809000, "ebitda": -6634000, "pretax_income": null, "tax_provision": null, "net_income": -23957000, "net_income_to_common": -23957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14536000, "total_current_assets": 45665000, "total_assets": 174461000, "short_term_debt": 6031000, "long_term_debt": 26014000, "total_debt": 53680000, "total_liabilities": null, "total_equity": 81255000, "shares_outstanding": 24017596, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16403000, "capital_expenditure": -56000, "free_cash_flow": 16347000, "dividends_paid": -16836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 21137000 }, "complete_fields": { "id": 396835, "ticker_id": 30448, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6634000", "netIncome": "-23957000", "grossProfit": "17272000", "totalRevenue": "149563000", "costOfRevenue": "132291000", "interestExpense": "1900000", "operatingIncome": "-13809000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8878000" }, "balance": { "totalDebt": "53680000", "totalAssets": "174461000", "longTermDebt": "26014000", "shortTermDebt": "6031000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "24017596", "totalCurrentAssets": "45665000", "totalShareholderEquity": "81255000", "totalCurrentLiabilities": "37836000", "cashAndShortTermInvestments": "14536000" }, "cashflow": { "freeCashFlow": "16347000", "dividendsPaid": "-16836000", "issuanceOfDebt": "25000000", "issuanceOfStock": null, "repaymentOfDebt": "-3863000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16403000", "repurchaseOfStock": null, "capitalExpenditures": "-56000" } }, "revenue": 149563000, "cost_of_revenue": 132291000, "gross_profit": 17272000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13809000, "depreciation_amortisation": 8878000, "ebitda": -6634000, "interest_expense": 1900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -23957000, "net_income_continuing_ops": null, "net_income_to_common": -23957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14536000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45665000, "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": 174461000, "short_term_debt": 6031000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37836000, "long_term_debt": 26014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81255000, "shares_outstanding": 24017596, "operating_cash_flow": 16403000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -56000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 21137000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16347000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6634000", "netIncome": "-23957000", "grossProfit": "17272000", "totalRevenue": "149563000", "costOfRevenue": "132291000", "interestExpense": "1900000", "operatingIncome": "-13809000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8878000" }, "balance": { "totalDebt": "53680000", "totalAssets": "174461000", "longTermDebt": "26014000", "shortTermDebt": "6031000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "24017596", "totalCurrentAssets": "45665000", "totalShareholderEquity": "81255000", "totalCurrentLiabilities": "37836000", "cashAndShortTermInvestments": "14536000" }, "cashflow": { "freeCashFlow": "16347000", "dividendsPaid": "-16836000", "issuanceOfDebt": "25000000", "issuanceOfStock": null, "repaymentOfDebt": "-3863000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16403000", "repurchaseOfStock": null, "capitalExpenditures": "-56000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 134985822, "cost_of_revenue": null, "gross_profit": null, "ebit": -2630130, "ebitda": 1940769, "pretax_income": null, "tax_provision": null, "net_income": -14244272, "net_income_to_common": -14244272, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14341376, "total_current_assets": 36904593, "total_assets": 147686178, "short_term_debt": 3370421, "long_term_debt": 7570951, "total_debt": 35787876, "total_liabilities": null, "total_equity": 82068609, "shares_outstanding": 23054392, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10234613, "capital_expenditure": -232730, "free_cash_flow": 10001883, "dividends_paid": -15843493, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 11056259 }, "complete_fields": { "id": 396837, "ticker_id": 30448, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1940769", "netIncome": "-14244272", "grossProfit": null, "totalRevenue": "134985822", "costOfRevenue": null, "interestExpense": "958779", "operatingIncome": "-2630130", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7723462" }, "balance": { "totalDebt": "35787876", "totalAssets": "147686178", "longTermDebt": "7570951", "shortTermDebt": "3370421", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "23054392", "totalCurrentAssets": "36904593", "totalShareholderEquity": "82068609", "totalCurrentLiabilities": "30320460", "cashAndShortTermInvestments": "14341376" }, "cashflow": { "freeCashFlow": "10001883", "dividendsPaid": "-15843493", "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": "-3943741", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "10234613", "repurchaseOfStock": null, "capitalExpenditures": "-232730" } }, "revenue": 134985822, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2630130, "depreciation_amortisation": 7723462, "ebitda": 1940769, "interest_expense": 958779, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14244272, "net_income_continuing_ops": null, "net_income_to_common": -14244272, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14341376, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36904593, "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": 147686178, "short_term_debt": 3370421, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30320460, "long_term_debt": 7570951, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35787876, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 82068609, "shares_outstanding": 23054392, "operating_cash_flow": 10234613, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -232730, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15843493, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 11056259, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10001883, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1940769", "netIncome": "-14244272", "grossProfit": null, "totalRevenue": "134985822", "costOfRevenue": null, "interestExpense": "958779", "operatingIncome": "-2630130", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7723462" }, "balance": { "totalDebt": "35787876", "totalAssets": "147686178", "longTermDebt": "7570951", "shortTermDebt": "3370421", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "23054392", "totalCurrentAssets": "36904593", "totalShareholderEquity": "82068609", "totalCurrentLiabilities": "30320460", "cashAndShortTermInvestments": "14341376" }, "cashflow": { "freeCashFlow": "10001883", "dividendsPaid": "-15843493", "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": "-3943741", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "10234613", "repurchaseOfStock": null, "capitalExpenditures": "-232730" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 108814491, "cost_of_revenue": null, "gross_profit": null, "ebit": -4766074, "ebitda": -1849792, "pretax_income": null, "tax_provision": null, "net_income": -15008711, "net_income_to_common": -15008711, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21202456, "total_current_assets": 35205532, "total_assets": 122044247, "short_term_debt": 20664, "long_term_debt": 189975, "total_debt": 18933418, "total_liabilities": null, "total_equity": 75985088, "shares_outstanding": 21869296, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20677602, "capital_expenditure": null, "free_cash_flow": 20677602, "dividends_paid": -5572254, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -26073 }, "complete_fields": { "id": 396838, "ticker_id": 30448, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1849792", "netIncome": "-15008711", "grossProfit": null, "totalRevenue": "108814491", "costOfRevenue": null, "interestExpense": "16873", "operatingIncome": "-4766074", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5344446" }, "balance": { "totalDebt": "18933418", "totalAssets": "122044247", "longTermDebt": "189975", "shortTermDebt": "20664", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21869296", "totalCurrentAssets": "35205532", "totalShareholderEquity": "75985088", "totalCurrentLiabilities": "28152888", "cashAndShortTermInvestments": "21202456" }, "cashflow": { "freeCashFlow": "20677602", "dividendsPaid": "-5572254", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-26073", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "20677602", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 108814491, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4766074, "depreciation_amortisation": 5344446, "ebitda": -1849792, "interest_expense": 16873, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15008711, "net_income_continuing_ops": null, "net_income_to_common": -15008711, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21202456, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35205532, "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": 122044247, "short_term_debt": 20664, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28152888, "long_term_debt": 189975, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18933418, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 75985088, "shares_outstanding": 21869296, "operating_cash_flow": 20677602, "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": -5572254, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -26073, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20677602, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1849792", "netIncome": "-15008711", "grossProfit": null, "totalRevenue": "108814491", "costOfRevenue": null, "interestExpense": "16873", "operatingIncome": "-4766074", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5344446" }, "balance": { "totalDebt": "18933418", "totalAssets": "122044247", "longTermDebt": "189975", "shortTermDebt": "20664", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21869296", "totalCurrentAssets": "35205532", "totalShareholderEquity": "75985088", "totalCurrentLiabilities": "28152888", "cashAndShortTermInvestments": "21202456" }, "cashflow": { "freeCashFlow": "20677602", "dividendsPaid": "-5572254", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-26073", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "20677602", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+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": -36630, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13755665, "net_debt_issued": null }, "complete_fields": { "id": 396839, "ticker_id": 30448, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "13755665", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-36630" } }, "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": -36630, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13755665, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "13755665", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-36630" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 50123000, "cost_of_revenue": 40903000, "gross_profit": 9220000, "ebit": -1485000, "ebitda": -5115000, "pretax_income": null, "tax_provision": null, "net_income": -11497000, "net_income_to_common": -11497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42852000, "total_current_assets": 88540000, "total_assets": 242520000, "short_term_debt": 10508000, "long_term_debt": 34114000, "total_debt": 73103000, "total_liabilities": null, "total_equity": 108887000, "shares_outstanding": 28928777, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11660000, "capital_expenditure": -521000, "free_cash_flow": -12181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 42866000, "net_debt_issued": -2418000 }, "complete_fields": { "id": 396828, "ticker_id": 30448, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5115000", "netIncome": "-11497000", "grossProfit": "9220000", "totalRevenue": "50123000", "costOfRevenue": "40903000", "interestExpense": "801000", "operatingIncome": "-1485000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2841000" }, "balance": { "totalDebt": "73103000", "totalAssets": "242520000", "longTermDebt": "34114000", "shortTermDebt": "10508000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "28928777", "totalCurrentAssets": "88540000", "totalShareholderEquity": "108887000", "totalCurrentLiabilities": "51932000", "cashAndShortTermInvestments": "42852000" }, "cashflow": { "freeCashFlow": "-12181000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "42866000", "repaymentOfDebt": "-2418000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-11660000", "repurchaseOfStock": null, "capitalExpenditures": "-521000" } }, "revenue": 50123000, "cost_of_revenue": 40903000, "gross_profit": 9220000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1485000, "depreciation_amortisation": 2841000, "ebitda": -5115000, "interest_expense": 801000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11497000, "net_income_continuing_ops": null, "net_income_to_common": -11497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42852000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 88540000, "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": 242520000, "short_term_debt": 10508000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51932000, "long_term_debt": 34114000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 73103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 108887000, "shares_outstanding": 28928777, "operating_cash_flow": -11660000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 42866000, "net_debt_issued": -2418000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12181000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5115000", "netIncome": "-11497000", "grossProfit": "9220000", "totalRevenue": "50123000", "costOfRevenue": "40903000", "interestExpense": "801000", "operatingIncome": "-1485000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2841000" }, "balance": { "totalDebt": "73103000", "totalAssets": "242520000", "longTermDebt": "34114000", "shortTermDebt": "10508000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "28928777", "totalCurrentAssets": "88540000", "totalShareholderEquity": "108887000", "totalCurrentLiabilities": "51932000", "cashAndShortTermInvestments": "42852000" }, "cashflow": { "freeCashFlow": "-12181000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "42866000", "repaymentOfDebt": "-2418000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-11660000", "repurchaseOfStock": null, "capitalExpenditures": "-521000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 49855000, "cost_of_revenue": 48089000, "gross_profit": 1766000, "ebit": -7482000, "ebitda": -10882000, "pretax_income": null, "tax_provision": null, "net_income": -15215000, "net_income_to_common": -15215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20436000, "total_current_assets": 58554000, "total_assets": 202552000, "short_term_debt": 9082000, "long_term_debt": 37906000, "total_debt": 68527000, "total_liabilities": null, "total_equity": 74904000, "shares_outstanding": 25174492, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14740000, "capital_expenditure": null, "free_cash_flow": 14951000, "dividends_paid": -1544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2710000 }, "complete_fields": { "id": 396829, "ticker_id": 30448, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10882000", "netIncome": "-15215000", "grossProfit": "1766000", "totalRevenue": "49855000", "costOfRevenue": "48089000", "interestExpense": "921000", "operatingIncome": "-7482000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3675000" }, "balance": { "totalDebt": "68527000", "totalAssets": "202552000", "longTermDebt": "37906000", "shortTermDebt": "9082000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "25174492", "totalCurrentAssets": "58554000", "totalShareholderEquity": "74904000", "totalCurrentLiabilities": "52856000", "cashAndShortTermInvestments": "20436000" }, "cashflow": { "freeCashFlow": "14951000", "dividendsPaid": "-1544000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2710000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "14740000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 49855000, "cost_of_revenue": 48089000, "gross_profit": 1766000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7482000, "depreciation_amortisation": 3675000, "ebitda": -10882000, "interest_expense": 921000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15215000, "net_income_continuing_ops": null, "net_income_to_common": -15215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20436000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58554000, "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": 202552000, "short_term_debt": 9082000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52856000, "long_term_debt": 37906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 68527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 74904000, "shares_outstanding": 25174492, "operating_cash_flow": 14740000, "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": -1544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2710000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10882000", "netIncome": "-15215000", "grossProfit": "1766000", "totalRevenue": "49855000", "costOfRevenue": "48089000", "interestExpense": "921000", "operatingIncome": "-7482000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3675000" }, "balance": { "totalDebt": "68527000", "totalAssets": "202552000", "longTermDebt": "37906000", "shortTermDebt": "9082000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "25174492", "totalCurrentAssets": "58554000", "totalShareholderEquity": "74904000", "totalCurrentLiabilities": "52856000", "cashAndShortTermInvestments": "20436000" }, "cashflow": { "freeCashFlow": "14951000", "dividendsPaid": "-1544000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2710000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "14740000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 48787000, "cost_of_revenue": 43840000, "gross_profit": 4947000, "ebit": -3404000, "ebitda": -3152269, "pretax_income": null, "tax_provision": null, "net_income": -7440000, "net_income_to_common": -7440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11145000, "total_current_assets": 49211000, "total_assets": 204584000, "short_term_debt": 8177000, "long_term_debt": 41462000, "total_debt": 69547000, "total_liabilities": null, "total_equity": 81512000, "shares_outstanding": 25134706, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9581445, "capital_expenditure": -129104, "free_cash_flow": 9452341, "dividends_paid": -1346848, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2415386 }, "complete_fields": { "id": 396831, "ticker_id": 30448, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3152269", "netIncome": "-7440000", "grossProfit": "4947000", "totalRevenue": "48787000", "costOfRevenue": "43840000", "interestExpense": "981000", "operatingIncome": "-3404000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2732731" }, "balance": { "totalDebt": "69547000", "totalAssets": "204584000", "longTermDebt": "41462000", "shortTermDebt": "8177000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "25134706", "totalCurrentAssets": "49211000", "totalShareholderEquity": "81512000", "totalCurrentLiabilities": "50411000", "cashAndShortTermInvestments": "11145000" }, "cashflow": { "freeCashFlow": "9452341", "dividendsPaid": "-1346848", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2415386", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "9581445", "repurchaseOfStock": null, "capitalExpenditures": "-129104" } }, "revenue": 48787000, "cost_of_revenue": 43840000, "gross_profit": 4947000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3404000, "depreciation_amortisation": 2732731, "ebitda": -3152269, "interest_expense": 981000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7440000, "net_income_continuing_ops": null, "net_income_to_common": -7440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11145000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49211000, "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": 204584000, "short_term_debt": 8177000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50411000, "long_term_debt": 41462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 69547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81512000, "shares_outstanding": 25134706, "operating_cash_flow": 9581445, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -129104, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1346848, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2415386, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9452341, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3152269", "netIncome": "-7440000", "grossProfit": "4947000", "totalRevenue": "48787000", "costOfRevenue": "43840000", "interestExpense": "981000", "operatingIncome": "-3404000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2732731" }, "balance": { "totalDebt": "69547000", "totalAssets": "204584000", "longTermDebt": "41462000", "shortTermDebt": "8177000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "25134706", "totalCurrentAssets": "49211000", "totalShareholderEquity": "81512000", "totalCurrentLiabilities": "50411000", "cashAndShortTermInvestments": "11145000" }, "cashflow": { "freeCashFlow": "9452341", "dividendsPaid": "-1346848", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2415386", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "9581445", "repurchaseOfStock": null, "capitalExpenditures": "-129104" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 48587753, "cost_of_revenue": 40670003, "gross_profit": 7917750, "ebit": -3184169, "ebitda": -1986941, "pretax_income": null, "tax_provision": null, "net_income": -5731971, "net_income_to_common": -5731971, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9792017, "total_current_assets": 47612539, "total_assets": 203891028, "short_term_debt": 8097588, "long_term_debt": 43920789, "total_debt": 73208830, "total_liabilities": null, "total_equity": 81047793, "shares_outstanding": 24906404, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9072555, "capital_expenditure": null, "free_cash_flow": 8979659, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2219614 }, "complete_fields": { "id": 396832, "ticker_id": 30448, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1986941", "netIncome": "-5731971", "grossProfit": "7917750", "totalRevenue": "48587753", "costOfRevenue": "40670003", "interestExpense": "864761", "operatingIncome": "-3184169", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2904269" }, "balance": { "totalDebt": "73208830", "totalAssets": "203891028", "longTermDebt": "43920789", "shortTermDebt": "8097588", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "24906404", "totalCurrentAssets": "47612539", "totalShareholderEquity": "81047793", "totalCurrentLiabilities": "47435720", "cashAndShortTermInvestments": "9792017" }, "cashflow": { "freeCashFlow": "8979659", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2219614", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "9072555", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 48587753, "cost_of_revenue": 40670003, "gross_profit": 7917750, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3184169, "depreciation_amortisation": 2904269, "ebitda": -1986941, "interest_expense": 864761, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5731971, "net_income_continuing_ops": null, "net_income_to_common": -5731971, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9792017, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47612539, "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": 203891028, "short_term_debt": 8097588, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47435720, "long_term_debt": 43920789, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 73208830, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81047793, "shares_outstanding": 24906404, "operating_cash_flow": 9072555, "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": -2219614, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8979659, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1986941", "netIncome": "-5731971", "grossProfit": "7917750", "totalRevenue": "48587753", "costOfRevenue": "40670003", "interestExpense": "864761", "operatingIncome": "-3184169", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2904269" }, "balance": { "totalDebt": "73208830", "totalAssets": "203891028", "longTermDebt": "43920789", "shortTermDebt": "8097588", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "24906404", "totalCurrentAssets": "47612539", "totalShareholderEquity": "81047793", "totalCurrentLiabilities": "47435720", "cashAndShortTermInvestments": "9792017" }, "cashflow": { "freeCashFlow": "8979659", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2219614", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "9072555", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "income_statement": { "revenue": 39311000, "cost_of_revenue": 35281000, "gross_profit": 4030000, "ebit": -4661000, "ebitda": -3475000, "pretax_income": null, "tax_provision": null, "net_income": -10614000, "net_income_to_common": -10614000, "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": -8624000, "capital_expenditure": null, "free_cash_flow": -8624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 22180000 }, "complete_fields": { "id": 396833, "ticker_id": 30448, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3475000", "netIncome": "-10614000", "grossProfit": "4030000", "totalRevenue": "39311000", "costOfRevenue": "35281000", "interestExpense": "635000", "operatingIncome": "-4661000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2392000" }, "cashflow": { "freeCashFlow": "-8624000", "dividendsPaid": null, "issuanceOfDebt": "24000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1820000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-8624000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 39311000, "cost_of_revenue": 35281000, "gross_profit": 4030000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4661000, "depreciation_amortisation": 2392000, "ebitda": -3475000, "interest_expense": 635000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10614000, "net_income_continuing_ops": null, "net_income_to_common": -10614000, "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": -8624000, "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": 0, "net_debt_issued": 22180000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3475000", "netIncome": "-10614000", "grossProfit": "4030000", "totalRevenue": "39311000", "costOfRevenue": "35281000", "interestExpense": "635000", "operatingIncome": "-4661000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2392000" }, "cashflow": { "freeCashFlow": "-8624000", "dividendsPaid": null, "issuanceOfDebt": "24000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1820000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-8624000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+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": 14536000, "total_current_assets": 45665000, "total_assets": 174461000, "short_term_debt": 6031000, "long_term_debt": 26014000, "total_debt": 53680000, "total_liabilities": null, "total_equity": 81255000, "shares_outstanding": 24017596, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -26854, "free_cash_flow": null, "dividends_paid": -5633962, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396834, "ticker_id": 30448, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+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": "53680000", "totalAssets": "174461000", "longTermDebt": "26014000", "shortTermDebt": "6031000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "24017596", "totalCurrentAssets": "45665000", "totalShareholderEquity": "81255000", "totalCurrentLiabilities": "37836000", "cashAndShortTermInvestments": "14536000" }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-5633962", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-26854" } }, "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": 14536000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45665000, "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": 174461000, "short_term_debt": 6031000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37836000, "long_term_debt": 26014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81255000, "shares_outstanding": 24017596, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26854, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5633962, "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": "53680000", "totalAssets": "174461000", "longTermDebt": "26014000", "shortTermDebt": "6031000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "24017596", "totalCurrentAssets": "45665000", "totalShareholderEquity": "81255000", "totalCurrentLiabilities": "37836000", "cashAndShortTermInvestments": "14536000" }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-5633962", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-26854" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+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": -24309, "free_cash_flow": null, "dividends_paid": 10, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396836, "ticker_id": 30448, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:37.766354+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "10", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-24309" } }, "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": -24309, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 10, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "10", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-24309" } } } ] }, "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": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" ] } } }