{ "ticker": { "uuid": "b1431f66-1dd1-4a83-aa2e-103c054c5ca6", "symbol": "CAM", "name": "Camellia Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/b1431f66-1dd1-4a83-aa2e-103c054c5ca6/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1431f66-1dd1-4a83-aa2e-103c054c5ca6/" }, "ticker_metadata": { "id": 27079, "uuid": "b1431f66-1dd1-4a83-aa2e-103c054c5ca6", "symbol": "CAM", "name": "Camellia Plc", "asset_type": "equity", "market_cap": 140292624, "stock_exchange_id": 19, "industry": "Farm Products", "sector": "Consumer Defensive", "description": "Camellia Plc, together with its subsidiaries, engages in agriculture and engineering business in the United Kingdom, Bangladesh, India, Kenya, Malawi, South Africa, North America, and South America. The company produces and manufactures instant tea, branded tea, and tea lounges; as well as macadamia, avocado, blueberries, forestry, arable, rubber, and livestock products. It also provides specialty engineering services that support offshore oil industry, hydro-electricity providers, and other industrial sectors. In addition, the company invests in listed securities; commercial and residential properties; collections of art, philately, and manuscripts. The company was incorporated in 1889 and is based in Wrotham, the United Kingdom. Camellia Plc operates as a subsidiary of Camellia Holding AG.", "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": "b1431f66-1dd1-4a83-aa2e-103c054c5ca6", "symbol": "CAM", "name": "Camellia Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/b1431f66-1dd1-4a83-aa2e-103c054c5ca6/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1431f66-1dd1-4a83-aa2e-103c054c5ca6/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.09, "value": 0.31, "quality": 0.13, "momentum": 0.33, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 5500, "market_cap": 13902872500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0012, "shareholder_yield": 0.0014, "roe": -0.0168, "piotroski_f_score": 7, "momentum_12_1": 0.0232, "volatility_252d": 0.2343 }, "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": "2025-12-31", "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": "2026-06-07T13:35:53.600820+00:00", "batch_id": "" }, "size": { "price_close": 5500, "market_cap": 13902872500, "market_cap_usd": 13902872500, "enterprise_value": 13859372500, "shares_outstanding": 2527795, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 47.6779, "ptbv_ratio": 47.6779, "ps_ratio": 51.8764, "pcf_ratio": 2014.9091, "pfcf_ratio": -2673.6293, "ev_ebitda": 866.2108, "ev_ebit": 46197.9083, "ev_sales": 51.7141, "ev_fcf": -2665.2639, "earnings_yield": null, "fcf_yield": -0.0004, "price_to_sales": 51.8764, "price_to_book": 47.6779, "price_to_cashflow": 2014.9091, "ebitda_to_ev": 0.0012, "sales_yield": 0.0193 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": 0.0009, "shareholder_yield": 0.0014, "debt_paydown_yield": 0.0001, "total_yield": 0.0015 }, "quality": { "gross_margin": 0.2082, "operating_margin": 0.0011, "net_margin": -0.0183, "ebitda_margin": 0.0597, "fcf_margin": -0.0194, "roe": -0.0168, "roa": -0.0111, "roic": 0.0009, "roc_greenblatt": null, "asset_turnover": 0.6091, "cash_conversion": 1.0612, "accruals_ratio": -0.0268, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0693, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1268, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.7188, "debt_to_assets": 0.0509, "interest_coverage": 0.0882, "current_ratio": 3.1388, "quick_ratio": 3.1388, "net_debt": -43500000, "local_beta": -0.1137, "volatility_252d": 0.2343, "volatility_60d": 0.5732, "max_drawdown_12m": -0.1916, "risk_adjusted_momentum": 0.0989 }, "growth": { "revenue_growth_1y": 0.0221, "revenue_growth_3y_cagr": -0.0339, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0315, "revenue_growth": 0.0221, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0222, "price_return_3m": 0.0902, "price_return_6m": 0.0967, "price_return_9m": -0.0393, "price_return_12m": 0.0004, "price_return_12m_ex1m": 0.0232, "momentum_6m": 0.0967, "momentum_12m": 0.0004, "momentum_12_1": 0.0232, "distance_from_52w_high": -0.0947, "distance_from_52w_low": 0.1387, "relative_strength": -0.1727 }, "raw_ttm": { "revenue_ttm": 268000000, "gross_profit_ttm": 55800000, "ebit_ttm": 300000, "ebitda_ttm": 16000000, "net_income_ttm": -4900000, "eps_diluted_ttm": -1.9384, "operating_cash_flow_ttm": 6900000, "capital_expenditure_ttm": -12100000, "fcf_ttm": -5200000, "dividends_paid_ttm": -6600000, "share_repurchases_ttm": -12700000, "shares_issued_ttm": null, "interest_expense_ttm": 3400000, "cash_and_equivalents": 65900000, "total_current_assets": 210300000, "total_current_liabilities": 67000000, "net_ppe": null, "total_assets": 440000000, "total_debt": 22400000, "total_equity": 291600000, "net_working_capital": 89700000, "book_value_per_share": 115.3575, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 115.3575 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 26, "rank_pcf": 88, "rank_ev_ebitda": 64, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 24, "rank_shareholder_yield": 8, "rank_total_yield": 13, "rank_roe": 71, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 85, "rank_fcf_margin": 75, "rank_piotroski": 13, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 53 }, "composites": { "value_composite": 69, "quality_composite": 87, "momentum_composite": 67, "growth_composite": 69, "yield_composite": 8, "svqf_composite": 32, "vc1_composite": 31, "vc2_composite": 20, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.2007, "os_score": 0.09, "value_percentile": 0.31, "quality_percentile": 0.13, "momentum_percentile": 0.33, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 20, "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": 8474, "ticker_id": 27079, "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": "2026-06-07T13:35:53.600820+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5500, "market_cap": 13902872500, "market_cap_usd": 13902872500, "enterprise_value": 13859372500, "shares_outstanding": 2527795, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 47.67788923, "ptbv_ratio": 47.67788923, "ps_ratio": 51.87638993, "pcf_ratio": 2014.90905797, "pfcf_ratio": -2673.62932692, "ev_ebitda": 866.21078125, "ev_ebit": 46197.90833333, "ev_sales": 51.71407649, "ev_fcf": -2665.26394231, "earnings_yield": null, "fcf_yield": -0.0003752, "dividend_yield": 0.00047472, "buyback_yield": 0.00091348, "shareholder_yield": 0.0013882, "debt_paydown_yield": 6.473e-05, "total_yield": 0.00145294, "gross_margin": 0.20820896, "operating_margin": 0.0011194, "net_margin": -0.01828358, "ebitda_margin": 0.05970149, "fcf_margin": -0.01940299, "roe": -0.01680384, "roa": -0.01113636, "roic": 0.00090689, "roc_greenblatt": null, "asset_turnover": 0.60909091, "cash_conversion": 1.06122449, "accruals_ratio": -0.02681818, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.71875, "debt_to_assets": 0.05090909, "interest_coverage": 0.08823529, "current_ratio": 3.13880597, "quick_ratio": 3.13880597, "net_debt": -43500000, "revenue_growth_1y": 0.02212052, "revenue_growth_3y_cagr": -0.03388536, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.03146018, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.069309, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02222222, "price_return_3m": 0.09018831, "price_return_6m": 0.09670987, "price_return_9m": -0.03930131, "price_return_12m": 0.00043538, "price_return_12m_ex1m": 0.02317255, "distance_from_52w_high": -0.09465021, "distance_from_52w_low": 0.13871636, "relative_strength": -0.1727052, "local_beta": -0.1137, "volatility_252d": 0.234255, "volatility_60d": 0.573156, "max_drawdown_12m": -0.1916318, "revenue_ttm": 268000000, "gross_profit_ttm": 55800000, "ebit_ttm": 300000, "ebitda_ttm": 16000000, "net_income_ttm": -4900000, "eps_diluted_ttm": -1.93844833, "operating_cash_flow_ttm": 6900000, "capital_expenditure_ttm": -12100000, "fcf_ttm": -5200000, "dividends_paid_ttm": -6600000, "share_repurchases_ttm": -12700000, "shares_issued_ttm": null, "interest_expense_ttm": 3400000, "cash_and_equivalents": 65900000, "total_current_assets": 210300000, "total_current_liabilities": 67000000, "net_ppe": null, "total_assets": 440000000, "total_debt": 22400000, "total_equity": 291600000, "net_working_capital": 89700000, "book_value_per_share": 115.35745581, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 115.35745581, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 26, "rank_pcf": 88, "rank_ev_ebitda": 64, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 24, "rank_shareholder_yield": 8, "rank_total_yield": 13, "rank_roe": 71, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 85, "rank_fcf_margin": 75, "rank_piotroski": 13, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 53, "value_composite": 69, "quality_composite": 87, "momentum_composite": 67, "growth_composite": 69, "yield_composite": 8, "svqf_composite": 32, "vc1_composite": 31, "vc2_composite": 20, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 20, "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": 5500, "os": 0.09, "value": 0.31, "quality": 0.13, "momentum": 0.33, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0014, "roe": -0.0168, "momentum_12_1": 0.0232, "complete_fields": { "id": 8474, "ticker_id": 27079, "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": "2026-06-07T13:35:53.600820+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5500, "market_cap": 13902872500, "market_cap_usd": 13902872500, "enterprise_value": 13859372500, "shares_outstanding": 2527795, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 47.67788923, "ptbv_ratio": 47.67788923, "ps_ratio": 51.87638993, "pcf_ratio": 2014.90905797, "pfcf_ratio": -2673.62932692, "ev_ebitda": 866.21078125, "ev_ebit": 46197.90833333, "ev_sales": 51.71407649, "ev_fcf": -2665.26394231, "earnings_yield": null, "fcf_yield": -0.0003752, "dividend_yield": 0.00047472, "buyback_yield": 0.00091348, "shareholder_yield": 0.0013882, "debt_paydown_yield": 6.473e-05, "total_yield": 0.00145294, "gross_margin": 0.20820896, "operating_margin": 0.0011194, "net_margin": -0.01828358, "ebitda_margin": 0.05970149, "fcf_margin": -0.01940299, "roe": -0.01680384, "roa": -0.01113636, "roic": 0.00090689, "roc_greenblatt": null, "asset_turnover": 0.60909091, "cash_conversion": 1.06122449, "accruals_ratio": -0.02681818, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.71875, "debt_to_assets": 0.05090909, "interest_coverage": 0.08823529, "current_ratio": 3.13880597, "quick_ratio": 3.13880597, "net_debt": -43500000, "revenue_growth_1y": 0.02212052, "revenue_growth_3y_cagr": -0.03388536, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.03146018, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.069309, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02222222, "price_return_3m": 0.09018831, "price_return_6m": 0.09670987, "price_return_9m": -0.03930131, "price_return_12m": 0.00043538, "price_return_12m_ex1m": 0.02317255, "distance_from_52w_high": -0.09465021, "distance_from_52w_low": 0.13871636, "relative_strength": -0.1727052, "local_beta": -0.1137, "volatility_252d": 0.234255, "volatility_60d": 0.573156, "max_drawdown_12m": -0.1916318, "revenue_ttm": 268000000, "gross_profit_ttm": 55800000, "ebit_ttm": 300000, "ebitda_ttm": 16000000, "net_income_ttm": -4900000, "eps_diluted_ttm": -1.93844833, "operating_cash_flow_ttm": 6900000, "capital_expenditure_ttm": -12100000, "fcf_ttm": -5200000, "dividends_paid_ttm": -6600000, "share_repurchases_ttm": -12700000, "shares_issued_ttm": null, "interest_expense_ttm": 3400000, "cash_and_equivalents": 65900000, "total_current_assets": 210300000, "total_current_liabilities": 67000000, "net_ppe": null, "total_assets": 440000000, "total_debt": 22400000, "total_equity": 291600000, "net_working_capital": 89700000, "book_value_per_share": 115.35745581, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 115.35745581, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 26, "rank_pcf": 88, "rank_ev_ebitda": 64, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 24, "rank_shareholder_yield": 8, "rank_total_yield": 13, "rank_roe": 71, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 85, "rank_fcf_margin": 75, "rank_piotroski": 13, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 53, "value_composite": 69, "quality_composite": 87, "momentum_composite": 67, "growth_composite": 69, "yield_composite": 8, "svqf_composite": 32, "vc1_composite": 31, "vc2_composite": 20, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 20, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "income_statement": { "revenue": 268000000, "cost_of_revenue": 212200000, "gross_profit": 55800000, "ebit": 300000, "ebitda": 16000000, "pretax_income": null, "tax_provision": null, "net_income": -4900000, "net_income_to_common": -4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65900000, "total_current_assets": 210300000, "total_assets": 440000000, "short_term_debt": 12300000, "long_term_debt": 2300000, "total_debt": 22400000, "total_liabilities": null, "total_equity": 291600000, "shares_outstanding": 2527795, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6900000, "capital_expenditure": -12100000, "free_cash_flow": -5200000, "dividends_paid": -6600000, "share_repurchases": -12700000, "shares_issued": null, "net_debt_issued": -900000 }, "complete_fields": { "id": 392167, "ticker_id": 27079, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16000000", "netIncome": "-4900000", "grossProfit": "55800000", "totalRevenue": "268000000", "costOfRevenue": "212200000", "interestExpense": "3400000", "operatingIncome": "300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9600000" }, "balance": { "totalDebt": "22400000", "totalAssets": "440000000", "longTermDebt": "2300000", "shortTermDebt": "12300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2527795", "totalCurrentAssets": "210300000", "totalShareholderEquity": "291600000", "totalCurrentLiabilities": "67000000", "cashAndShortTermInvestments": "65900000" }, "cashflow": { "freeCashFlow": "-5200000", "dividendsPaid": "-6600000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-900000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6900000", "repurchaseOfStock": "-12700000", "capitalExpenditures": "-12100000" } }, "revenue": 268000000, "cost_of_revenue": 212200000, "gross_profit": 55800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 300000, "depreciation_amortisation": 9600000, "ebitda": 16000000, "interest_expense": 3400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4900000, "net_income_continuing_ops": null, "net_income_to_common": -4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 210300000, "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": 440000000, "short_term_debt": 12300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67000000, "long_term_debt": 2300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 291600000, "shares_outstanding": 2527795, "operating_cash_flow": 6900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6600000, "share_repurchases": -12700000, "shares_issued": null, "net_debt_issued": -900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16000000", "netIncome": "-4900000", "grossProfit": "55800000", "totalRevenue": "268000000", "costOfRevenue": "212200000", "interestExpense": "3400000", "operatingIncome": "300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9600000" }, "balance": { "totalDebt": "22400000", "totalAssets": "440000000", "longTermDebt": "2300000", "shortTermDebt": "12300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2527795", "totalCurrentAssets": "210300000", "totalShareholderEquity": "291600000", "totalCurrentLiabilities": "67000000", "cashAndShortTermInvestments": "65900000" }, "cashflow": { "freeCashFlow": "-5200000", "dividendsPaid": "-6600000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-900000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6900000", "repurchaseOfStock": "-12700000", "capitalExpenditures": "-12100000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "income_statement": { "revenue": 262200000, "cost_of_revenue": 213200000, "gross_profit": 49000000, "ebit": -6200000, "ebitda": 13300000, "pretax_income": null, "tax_provision": null, "net_income": -4900000, "net_income_to_common": -4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98700000, "total_current_assets": 239000000, "total_assets": 476300000, "short_term_debt": 15600000, "long_term_debt": 3100000, "total_debt": 26900000, "total_liabilities": null, "total_equity": 308500000, "shares_outstanding": 2758430, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2600000, "capital_expenditure": -9500000, "free_cash_flow": -12100000, "dividends_paid": 0, "share_repurchases": -200000, "shares_issued": null, "net_debt_issued": -3900000 }, "complete_fields": { "id": 392170, "ticker_id": 27079, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13300000", "netIncome": "-4900000", "grossProfit": "49000000", "totalRevenue": "262200000", "costOfRevenue": "213200000", "interestExpense": "3500000", "operatingIncome": "-6200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9800000" }, "balance": { "totalDebt": "26900000", "totalAssets": "476300000", "longTermDebt": "3100000", "shortTermDebt": "15600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2758430", "totalCurrentAssets": "239000000", "totalShareholderEquity": "308500000", "totalCurrentLiabilities": "80800000", "cashAndShortTermInvestments": "98700000" }, "cashflow": { "freeCashFlow": "-12100000", "dividendsPaid": "0", "issuanceOfDebt": "900000", "issuanceOfStock": null, "repaymentOfDebt": "-4800000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2600000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-9500000" } }, "revenue": 262200000, "cost_of_revenue": 213200000, "gross_profit": 49000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6200000, "depreciation_amortisation": 9800000, "ebitda": 13300000, "interest_expense": 3500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4900000, "net_income_continuing_ops": null, "net_income_to_common": -4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 239000000, "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": 476300000, "short_term_debt": 15600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80800000, "long_term_debt": 3100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 308500000, "shares_outstanding": 2758430, "operating_cash_flow": -2600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -200000, "shares_issued": null, "net_debt_issued": -3900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13300000", "netIncome": "-4900000", "grossProfit": "49000000", "totalRevenue": "262200000", "costOfRevenue": "213200000", "interestExpense": "3500000", "operatingIncome": "-6200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9800000" }, "balance": { "totalDebt": "26900000", "totalAssets": "476300000", "longTermDebt": "3100000", "shortTermDebt": "15600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2758430", "totalCurrentAssets": "239000000", "totalShareholderEquity": "308500000", "totalCurrentLiabilities": "80800000", "cashAndShortTermInvestments": "98700000" }, "cashflow": { "freeCashFlow": "-12100000", "dividendsPaid": "0", "issuanceOfDebt": "900000", "issuanceOfStock": null, "repaymentOfDebt": "-4800000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2600000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-9500000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "income_statement": { "revenue": 254200000, "cost_of_revenue": 205300000, "gross_profit": 48900000, "ebit": -10700000, "ebitda": 31900000, "pretax_income": null, "tax_provision": null, "net_income": -3700000, "net_income_to_common": -3700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47900000, "total_current_assets": 238500000, "total_assets": 499700000, "short_term_debt": 18600000, "long_term_debt": 3300000, "total_debt": 33200000, "total_liabilities": null, "total_equity": 325800000, "shares_outstanding": 2762000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14900000, "capital_expenditure": -10700000, "free_cash_flow": -25600000, "dividends_paid": -4000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2800000 }, "complete_fields": { "id": 392171, "ticker_id": 27079, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "31900000", "netIncome": "-3700000", "grossProfit": "48900000", "totalRevenue": "254200000", "costOfRevenue": "205300000", "interestExpense": "2800000", "operatingIncome": "-10700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10900000" }, "balance": { "totalDebt": "33200000", "totalAssets": "499700000", "longTermDebt": "3300000", "shortTermDebt": "18600000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "2762000", "totalCurrentAssets": "238500000", "totalShareholderEquity": "325800000", "totalCurrentLiabilities": "85900000", "cashAndShortTermInvestments": "47900000" }, "cashflow": { "freeCashFlow": "-25600000", "dividendsPaid": "-4000000", "issuanceOfDebt": "4800000", "issuanceOfStock": null, "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-14900000", "repurchaseOfStock": "0", "capitalExpenditures": "-10700000" } }, "revenue": 254200000, "cost_of_revenue": 205300000, "gross_profit": 48900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10700000, "depreciation_amortisation": 10900000, "ebitda": 31900000, "interest_expense": 2800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3700000, "net_income_continuing_ops": null, "net_income_to_common": -3700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 238500000, "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": 499700000, "short_term_debt": 18600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85900000, "long_term_debt": 3300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 325800000, "shares_outstanding": 2762000, "operating_cash_flow": -14900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -25600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "31900000", "netIncome": "-3700000", "grossProfit": "48900000", "totalRevenue": "254200000", "costOfRevenue": "205300000", "interestExpense": "2800000", "operatingIncome": "-10700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10900000" }, "balance": { "totalDebt": "33200000", "totalAssets": "499700000", "longTermDebt": "3300000", "shortTermDebt": "18600000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "2762000", "totalCurrentAssets": "238500000", "totalShareholderEquity": "325800000", "totalCurrentLiabilities": "85900000", "cashAndShortTermInvestments": "47900000" }, "cashflow": { "freeCashFlow": "-25600000", "dividendsPaid": "-4000000", "issuanceOfDebt": "4800000", "issuanceOfStock": null, "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-14900000", "repurchaseOfStock": "0", "capitalExpenditures": "-10700000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "income_statement": { "revenue": 297200000, "cost_of_revenue": 226700000, "gross_profit": 70500000, "ebit": 5700000, "ebitda": 12300000, "pretax_income": null, "tax_provision": null, "net_income": -13600000, "net_income_to_common": -13600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49300000, "total_current_assets": 195100000, "total_assets": 567900000, "short_term_debt": 5100000, "long_term_debt": 4400000, "total_debt": 30900000, "total_liabilities": null, "total_equity": 365000000, "shares_outstanding": 2762000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5900000, "capital_expenditure": -14400000, "free_cash_flow": -20300000, "dividends_paid": -4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -200000 }, "complete_fields": { "id": 392172, "ticker_id": 27079, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12300000", "netIncome": "-13600000", "grossProfit": "70500000", "totalRevenue": "297200000", "costOfRevenue": "226700000", "interestExpense": "2200000", "operatingIncome": "5700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14400000" }, "balance": { "totalDebt": "30900000", "totalAssets": "567900000", "longTermDebt": "4400000", "shortTermDebt": "5100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "2762000", "totalCurrentAssets": "195100000", "totalShareholderEquity": "365000000", "totalCurrentLiabilities": "85500000", "cashAndShortTermInvestments": "49300000" }, "cashflow": { "freeCashFlow": "-20300000", "dividendsPaid": "-4000000", "issuanceOfDebt": "1400000", "issuanceOfStock": null, "repaymentOfDebt": "-1600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5900000", "repurchaseOfStock": null, "capitalExpenditures": "-14400000" } }, "revenue": 297200000, "cost_of_revenue": 226700000, "gross_profit": 70500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5700000, "depreciation_amortisation": 14400000, "ebitda": 12300000, "interest_expense": 2200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13600000, "net_income_continuing_ops": null, "net_income_to_common": -13600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 195100000, "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": 567900000, "short_term_debt": 5100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85500000, "long_term_debt": 4400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 365000000, "shares_outstanding": 2762000, "operating_cash_flow": -5900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -20300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12300000", "netIncome": "-13600000", "grossProfit": "70500000", "totalRevenue": "297200000", "costOfRevenue": "226700000", "interestExpense": "2200000", "operatingIncome": "5700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14400000" }, "balance": { "totalDebt": "30900000", "totalAssets": "567900000", "longTermDebt": "4400000", "shortTermDebt": "5100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "2762000", "totalCurrentAssets": "195100000", "totalShareholderEquity": "365000000", "totalCurrentLiabilities": "85500000", "cashAndShortTermInvestments": "49300000" }, "cashflow": { "freeCashFlow": "-20300000", "dividendsPaid": "-4000000", "issuanceOfDebt": "1400000", "issuanceOfStock": null, "repaymentOfDebt": "-1600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5900000", "repurchaseOfStock": null, "capitalExpenditures": "-14400000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+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": 392173, "ticker_id": 27079, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": 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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+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": 65900000, "total_current_assets": 210300000, "total_assets": 440000000, "short_term_debt": 12300000, "long_term_debt": 2300000, "total_debt": 22400000, "total_liabilities": null, "total_equity": 291600000, "shares_outstanding": 2527795, "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": 392166, "ticker_id": 27079, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "22400000", "totalAssets": "440000000", "longTermDebt": "2300000", "shortTermDebt": "12300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2527795", "totalCurrentAssets": "210300000", "totalShareholderEquity": "291600000", "totalCurrentLiabilities": "67000000", "cashAndShortTermInvestments": "65900000" } }, "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": 65900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 210300000, "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": 440000000, "short_term_debt": 12300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67000000, "long_term_debt": 2300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 291600000, "shares_outstanding": 2527795, "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": "22400000", "totalAssets": "440000000", "longTermDebt": "2300000", "shortTermDebt": "12300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2527795", "totalCurrentAssets": "210300000", "totalShareholderEquity": "291600000", "totalCurrentLiabilities": "67000000", "cashAndShortTermInvestments": "65900000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+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": 55500000, "total_current_assets": 203100000, "total_assets": 441200000, "short_term_debt": 22500000, "long_term_debt": 2700000, "total_debt": 32900000, "total_liabilities": null, "total_equity": 276500000, "shares_outstanding": 2527795, "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": 392168, "ticker_id": 27079, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "32900000", "totalAssets": "441200000", "longTermDebt": "2700000", "shortTermDebt": "22500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "2527795", "totalCurrentAssets": "203100000", "totalShareholderEquity": "276500000", "totalCurrentLiabilities": "86000000", "cashAndShortTermInvestments": "55500000" } }, "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": 55500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203100000, "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": 441200000, "short_term_debt": 22500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86000000, "long_term_debt": 2700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 276500000, "shares_outstanding": 2527795, "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": "32900000", "totalAssets": "441200000", "longTermDebt": "2700000", "shortTermDebt": "22500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "2527795", "totalCurrentAssets": "203100000", "totalShareholderEquity": "276500000", "totalCurrentLiabilities": "86000000", "cashAndShortTermInvestments": "55500000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+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": 98700000, "total_current_assets": 239000000, "total_assets": 476300000, "short_term_debt": 15600000, "long_term_debt": 3100000, "total_debt": 26900000, "total_liabilities": null, "total_equity": 308500000, "shares_outstanding": 2758430, "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": 392169, "ticker_id": 27079, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:41.668488+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "26900000", "totalAssets": "476300000", "longTermDebt": "3100000", "shortTermDebt": "15600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2758430", "totalCurrentAssets": "239000000", "totalShareholderEquity": "308500000", "totalCurrentLiabilities": "80800000", "cashAndShortTermInvestments": "98700000" } }, "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": 98700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 239000000, "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": 476300000, "short_term_debt": 15600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80800000, "long_term_debt": 3100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 308500000, "shares_outstanding": 2758430, "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": "26900000", "totalAssets": "476300000", "longTermDebt": "3100000", "shortTermDebt": "15600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2758430", "totalCurrentAssets": "239000000", "totalShareholderEquity": "308500000", "totalCurrentLiabilities": "80800000", "cashAndShortTermInvestments": "98700000" } } } ] }, "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }