{ "ticker": { "uuid": "b40b1bf5-e865-4fd6-87c5-983a865571ff", "symbol": "CDGP", "name": "Chapel Down Group Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/b40b1bf5-e865-4fd6-87c5-983a865571ff/", "api_url": "https://sharemaestro.com/factors/api/tickers/b40b1bf5-e865-4fd6-87c5-983a865571ff/" }, "ticker_metadata": { "id": 27138, "uuid": "b40b1bf5-e865-4fd6-87c5-983a865571ff", "symbol": "CDGP", "name": "Chapel Down Group Plc", "asset_type": "equity", "market_cap": 74613080, "stock_exchange_id": 19, "industry": "Beverages - Wineries & Distilleries", "sector": "Consumer Defensive", "description": "Chapel Down Group Plc, through its subsidiaries, engages in the production and sale of alcoholic beverages in the United Kingdom and internationally. The company offers wines and spirits, including gin, vodka, sparkling, white, rose, still, and mixed case wines; and gifts. It sells its products through its shops, as well as online. The company was incorporated in 2002 and is headquartered in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b40b1bf5-e865-4fd6-87c5-983a865571ff", "symbol": "CDGP", "name": "Chapel Down Group Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/b40b1bf5-e865-4fd6-87c5-983a865571ff/", "api_url": "https://sharemaestro.com/factors/api/tickers/b40b1bf5-e865-4fd6-87c5-983a865571ff/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.06, "value": 0.05, "quality": 0.15, "momentum": 0.67, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 46.2, "market_cap": 7924423570.72, "pe_ratio": null, "earnings_yield": 0.0, "ebitda_to_ev": 0.0002, "shareholder_yield": 0, "roe": 0.007, "piotroski_f_score": 6, "momentum_12_1": -0.1625, "volatility_252d": 0.3093 }, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:55.610368+00:00", "batch_id": "" }, "size": { "price_close": 46.2, "market_cap": 7924423570.7243, "market_cap_usd": 7924423570.7243, "enterprise_value": 7946791570.7243, "shares_outstanding": 171524316, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 239.7417, "ptbv_ratio": 239.7417, "ps_ratio": 407.5721, "pcf_ratio": null, "pfcf_ratio": -5636.1476, "ev_ebitda": 4833.8148, "ev_ebit": 5290.8066, "ev_sales": 408.7225, "ev_fcf": -5652.0566, "earnings_yield": 0.0, "fcf_yield": -0.0002, "price_to_sales": 407.5721, "price_to_book": 239.7417, "price_to_cashflow": null, "ebitda_to_ev": 0.0002, "sales_yield": 0.0024 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.4712, "operating_margin": 0.0773, "net_margin": 0.0118, "ebitda_margin": 0.0846, "fcf_margin": -0.0723, "roe": 0.007, "roa": 0.0036, "roic": 0.0203, "roc_greenblatt": null, "asset_turnover": 0.3068, "cash_conversion": -6.113, "accruals_ratio": 0.0036, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1097, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1446, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 13.6058, "debt_to_assets": 0.3571, "interest_coverage": 1.9109, "current_ratio": 5.2795, "quick_ratio": 5.2795, "net_debt": 22368000, "local_beta": 0.225, "volatility_252d": 0.3093, "volatility_60d": 0.694, "max_drawdown_12m": -0.2921, "risk_adjusted_momentum": -0.5254 }, "growth": { "revenue_growth_1y": 0.1891, "revenue_growth_3y_cagr": 0.0904, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3356, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0123, "revenue_growth": 0.1891, "earnings_growth": null }, "momentum": { "price_return_1m": 0.3791, "price_return_3m": 0.4, "price_return_6m": 0.232, "price_return_9m": 0.0621, "price_return_12m": 0.155, "price_return_12m_ex1m": -0.1625, "momentum_6m": 0.232, "momentum_12m": 0.155, "momentum_12_1": -0.1625, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4667, "relative_strength": -0.0181 }, "raw_ttm": { "revenue_ttm": 19443000, "gross_profit_ttm": 9162000, "ebit_ttm": 1502000, "ebitda_ttm": 1644000, "net_income_ttm": 230000, "eps_diluted_ttm": 0.0013, "operating_cash_flow_ttm": 5000, "capital_expenditure_ttm": -1411000, "fcf_ttm": -1406000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 786000, "cash_and_equivalents": 262000, "total_current_assets": 36159000, "total_current_liabilities": 6849000, "net_ppe": null, "total_assets": 63377000, "total_debt": 22630000, "total_equity": 33054000, "net_working_capital": 29048000, "book_value_per_share": 0.1927, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1927 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 82, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 96, "rank_earnings_yield": 99, "rank_fcf_yield": 75, "rank_dividend_yield": 65, "rank_shareholder_yield": 67, "rank_total_yield": 75, "rank_roe": 68, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 46, "rank_fcf_margin": 81, "rank_piotroski": 29, "rank_accruals": 83, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 37 }, "composites": { "value_composite": 95, "quality_composite": 85, "momentum_composite": 33, "growth_composite": 19, "yield_composite": 80, "svqf_composite": 99, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.0866, "os_score": 0.06, "value_percentile": 0.05, "quality_percentile": 0.15, "momentum_percentile": 0.67, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 91, "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": 8497, "ticker_id": 27138, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:55.610368+00:00", "batch_id": "", "os_score_delta": null, "price_close": 46.2, "market_cap": 7924423570.7243, "market_cap_usd": 7924423570.7243, "enterprise_value": 7946791570.7243, "shares_outstanding": 171524316, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 239.74174293, "ptbv_ratio": 239.74174293, "ps_ratio": 407.57206042, "pcf_ratio": null, "pfcf_ratio": -5636.14763209, "ev_ebitda": 4833.81482404, "ev_ebit": 5290.8066383, "ev_sales": 408.72250017, "ev_fcf": -5652.05659369, "earnings_yield": 2.902e-05, "fcf_yield": -0.00017693, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.47122358, "operating_margin": 0.07725145, "net_margin": 0.01182945, "ebitda_margin": 0.08455485, "fcf_margin": -0.07231394, "roe": 0.00695831, "roa": 0.00362908, "roic": 0.02032586, "roc_greenblatt": null, "asset_turnover": 0.30678322, "cash_conversion": -6.11304348, "accruals_ratio": 0.00355018, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 13.60583942, "debt_to_assets": 0.3570696, "interest_coverage": 1.91094148, "current_ratio": 5.27945686, "quick_ratio": 5.27945686, "net_debt": 22368000, "revenue_growth_1y": 0.18910158, "revenue_growth_3y_cagr": 0.0903502, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.33564295, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.01231165, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.109709, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.37910451, "price_return_3m": 0.40000003, "price_return_6m": 0.23200003, "price_return_9m": 0.06206899, "price_return_12m": 0.15500003, "price_return_12m_ex1m": -0.1625, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4666667, "relative_strength": -0.01814056, "local_beta": 0.225, "volatility_252d": 0.309278, "volatility_60d": 0.693998, "max_drawdown_12m": -0.29213483, "revenue_ttm": 19443000, "gross_profit_ttm": 9162000, "ebit_ttm": 1502000, "ebitda_ttm": 1644000, "net_income_ttm": 230000, "eps_diluted_ttm": 0.00134092, "operating_cash_flow_ttm": 5000, "capital_expenditure_ttm": -1411000, "fcf_ttm": -1406000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 786000, "cash_and_equivalents": 262000, "total_current_assets": 36159000, "total_current_liabilities": 6849000, "net_ppe": null, "total_assets": 63377000, "total_debt": 22630000, "total_equity": 33054000, "net_working_capital": 29048000, "book_value_per_share": 0.19270737, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.19270737, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 82, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 96, "rank_earnings_yield": 99, "rank_fcf_yield": 75, "rank_dividend_yield": 65, "rank_shareholder_yield": 67, "rank_total_yield": 75, "rank_roe": 68, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 46, "rank_fcf_margin": 81, "rank_piotroski": 29, "rank_accruals": 83, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 37, "value_composite": 95, "quality_composite": 85, "momentum_composite": 33, "growth_composite": 19, "yield_composite": 80, "svqf_composite": 99, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 91, "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": 46.2, "os": 0.06, "value": 0.05, "quality": 0.15, "momentum": 0.67, "confidence": 0.786, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0, "shareholder_yield": 0, "roe": 0.007, "momentum_12_1": -0.1625, "complete_fields": { "id": 8497, "ticker_id": 27138, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:55.610368+00:00", "batch_id": "", "os_score_delta": null, "price_close": 46.2, "market_cap": 7924423570.7243, "market_cap_usd": 7924423570.7243, "enterprise_value": 7946791570.7243, "shares_outstanding": 171524316, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 239.74174293, "ptbv_ratio": 239.74174293, "ps_ratio": 407.57206042, "pcf_ratio": null, "pfcf_ratio": -5636.14763209, "ev_ebitda": 4833.81482404, "ev_ebit": 5290.8066383, "ev_sales": 408.72250017, "ev_fcf": -5652.05659369, "earnings_yield": 2.902e-05, "fcf_yield": -0.00017693, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.47122358, "operating_margin": 0.07725145, "net_margin": 0.01182945, "ebitda_margin": 0.08455485, "fcf_margin": -0.07231394, "roe": 0.00695831, "roa": 0.00362908, "roic": 0.02032586, "roc_greenblatt": null, "asset_turnover": 0.30678322, "cash_conversion": -6.11304348, "accruals_ratio": 0.00355018, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 13.60583942, "debt_to_assets": 0.3570696, "interest_coverage": 1.91094148, "current_ratio": 5.27945686, "quick_ratio": 5.27945686, "net_debt": 22368000, "revenue_growth_1y": 0.18910158, "revenue_growth_3y_cagr": 0.0903502, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.33564295, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.01231165, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.109709, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.37910451, "price_return_3m": 0.40000003, "price_return_6m": 0.23200003, "price_return_9m": 0.06206899, "price_return_12m": 0.15500003, "price_return_12m_ex1m": -0.1625, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4666667, "relative_strength": -0.01814056, "local_beta": 0.225, "volatility_252d": 0.309278, "volatility_60d": 0.693998, "max_drawdown_12m": -0.29213483, "revenue_ttm": 19443000, "gross_profit_ttm": 9162000, "ebit_ttm": 1502000, "ebitda_ttm": 1644000, "net_income_ttm": 230000, "eps_diluted_ttm": 0.00134092, "operating_cash_flow_ttm": 5000, "capital_expenditure_ttm": -1411000, "fcf_ttm": -1406000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 786000, "cash_and_equivalents": 262000, "total_current_assets": 36159000, "total_current_liabilities": 6849000, "net_ppe": null, "total_assets": 63377000, "total_debt": 22630000, "total_equity": 33054000, "net_working_capital": 29048000, "book_value_per_share": 0.19270737, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.19270737, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 82, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 96, "rank_earnings_yield": 99, "rank_fcf_yield": 75, "rank_dividend_yield": 65, "rank_shareholder_yield": 67, "rank_total_yield": 75, "rank_roe": 68, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 46, "rank_fcf_margin": 81, "rank_piotroski": 29, "rank_accruals": 83, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 37, "value_composite": 95, "quality_composite": 85, "momentum_composite": 33, "growth_composite": 19, "yield_composite": 80, "svqf_composite": 99, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 91, "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": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "income_statement": { "revenue": 19443000, "cost_of_revenue": 10281000, "gross_profit": 9162000, "ebit": 1502000, "ebitda": 1644000, "pretax_income": null, "tax_provision": null, "net_income": 230000, "net_income_to_common": 230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262000, "total_current_assets": 36159000, "total_assets": 63377000, "short_term_debt": 0, "long_term_debt": 12544000, "total_debt": 22630000, "total_liabilities": null, "total_equity": 33054000, "shares_outstanding": 171524316, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5000, "capital_expenditure": -1411000, "free_cash_flow": -1406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1771000 }, "complete_fields": { "id": 392291, "ticker_id": 27138, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1644000", "netIncome": "230000", "grossProfit": "9162000", "totalRevenue": "19443000", "costOfRevenue": "10281000", "interestExpense": "786000", "operatingIncome": "1502000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "389000" }, "balance": { "totalDebt": "22630000", "totalAssets": "63377000", "longTermDebt": "12544000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "36159000", "totalShareholderEquity": "33054000", "totalCurrentLiabilities": "6849000", "cashAndShortTermInvestments": "262000" }, "cashflow": { "freeCashFlow": "-1406000", "dividendsPaid": null, "issuanceOfDebt": "18082000", "issuanceOfStock": null, "repaymentOfDebt": "-16311000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5000", "repurchaseOfStock": null, "capitalExpenditures": "-1411000" } }, "revenue": 19443000, "cost_of_revenue": 10281000, "gross_profit": 9162000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1502000, "depreciation_amortisation": 389000, "ebitda": 1644000, "interest_expense": 786000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 230000, "net_income_continuing_ops": null, "net_income_to_common": 230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36159000, "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": 63377000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6849000, "long_term_debt": 12544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33054000, "shares_outstanding": 171524316, "operating_cash_flow": 5000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1771000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1644000", "netIncome": "230000", "grossProfit": "9162000", "totalRevenue": "19443000", "costOfRevenue": "10281000", "interestExpense": "786000", "operatingIncome": "1502000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "389000" }, "balance": { "totalDebt": "22630000", "totalAssets": "63377000", "longTermDebt": "12544000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "36159000", "totalShareholderEquity": "33054000", "totalCurrentLiabilities": "6849000", "cashAndShortTermInvestments": "262000" }, "cashflow": { "freeCashFlow": "-1406000", "dividendsPaid": null, "issuanceOfDebt": "18082000", "issuanceOfStock": null, "repaymentOfDebt": "-16311000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5000", "repurchaseOfStock": null, "capitalExpenditures": "-1411000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "income_statement": { "revenue": 16351000, "cost_of_revenue": 8433000, "gross_profit": 7918000, "ebit": 315000, "ebitda": -513000, "pretax_income": null, "tax_provision": null, "net_income": -1309000, "net_income_to_common": -1309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 982000, "total_current_assets": 31544000, "total_assets": 58366000, "short_term_debt": 9976000, "long_term_debt": 0, "total_debt": 19578000, "total_liabilities": null, "total_equity": 32652000, "shares_outstanding": 171524316, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3794000, "capital_expenditure": -2474000, "free_cash_flow": -6268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7299000 }, "complete_fields": { "id": 392294, "ticker_id": 27138, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-513000", "netIncome": "-1309000", "grossProfit": "7918000", "totalRevenue": "16351000", "costOfRevenue": "8433000", "interestExpense": "510000", "operatingIncome": "315000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "377000" }, "balance": { "totalDebt": "19578000", "totalAssets": "58366000", "longTermDebt": "0", "shortTermDebt": "9976000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "31544000", "totalShareholderEquity": "32652000", "totalCurrentLiabilities": "15396000", "cashAndShortTermInvestments": "982000" }, "cashflow": { "freeCashFlow": "-6268000", "dividendsPaid": null, "issuanceOfDebt": "9528000", "issuanceOfStock": null, "repaymentOfDebt": "-2229000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3794000", "repurchaseOfStock": null, "capitalExpenditures": "-2474000" } }, "revenue": 16351000, "cost_of_revenue": 8433000, "gross_profit": 7918000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315000, "depreciation_amortisation": 377000, "ebitda": -513000, "interest_expense": 510000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1309000, "net_income_continuing_ops": null, "net_income_to_common": -1309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 982000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31544000, "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": 58366000, "short_term_debt": 9976000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15396000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32652000, "shares_outstanding": 171524316, "operating_cash_flow": -3794000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7299000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-513000", "netIncome": "-1309000", "grossProfit": "7918000", "totalRevenue": "16351000", "costOfRevenue": "8433000", "interestExpense": "510000", "operatingIncome": "315000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "377000" }, "balance": { "totalDebt": "19578000", "totalAssets": "58366000", "longTermDebt": "0", "shortTermDebt": "9976000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "31544000", "totalShareholderEquity": "32652000", "totalCurrentLiabilities": "15396000", "cashAndShortTermInvestments": "982000" }, "cashflow": { "freeCashFlow": "-6268000", "dividendsPaid": null, "issuanceOfDebt": "9528000", "issuanceOfStock": null, "repaymentOfDebt": "-2229000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3794000", "repurchaseOfStock": null, "capitalExpenditures": "-2474000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "income_statement": { "revenue": 17201046, "cost_of_revenue": 8289842, "gross_profit": 8911204, "ebit": 3688436, "ebitda": 2843859, "pretax_income": null, "tax_provision": null, "net_income": 1527350, "net_income_to_common": 1527350, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1004305, "total_current_assets": 27178917, "total_assets": 51119078, "short_term_debt": 2240748, "long_term_debt": 0, "total_debt": 10128543, "total_liabilities": null, "total_equity": 34325937, "shares_outstanding": 171338785, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1911058, "capital_expenditure": -1816517, "free_cash_flow": -3727575, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -300000 }, "complete_fields": { "id": 392295, "ticker_id": 27138, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2843859", "netIncome": "1527350", "grossProfit": "8911204", "totalRevenue": "17201046", "costOfRevenue": "8289842", "interestExpense": "193057", "operatingIncome": "3688436", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "343679" }, "balance": { "totalDebt": "10128543", "totalAssets": "51119078", "longTermDebt": "0", "shortTermDebt": "2240748", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "171338785", "totalCurrentAssets": "27178917", "totalShareholderEquity": "34325937", "totalCurrentLiabilities": "8419974", "cashAndShortTermInvestments": "1004305" }, "cashflow": { "freeCashFlow": "-3727575", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-1911058", "repurchaseOfStock": null, "capitalExpenditures": "-1816517" } }, "revenue": 17201046, "cost_of_revenue": 8289842, "gross_profit": 8911204, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3688436, "depreciation_amortisation": 343679, "ebitda": 2843859, "interest_expense": 193057, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1527350, "net_income_continuing_ops": null, "net_income_to_common": 1527350, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1004305, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27178917, "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": 51119078, "short_term_debt": 2240748, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8419974, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10128543, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 34325937, "shares_outstanding": 171338785, "operating_cash_flow": -1911058, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1816517, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3727575, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2843859", "netIncome": "1527350", "grossProfit": "8911204", "totalRevenue": "17201046", "costOfRevenue": "8289842", "interestExpense": "193057", "operatingIncome": "3688436", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "343679" }, "balance": { "totalDebt": "10128543", "totalAssets": "51119078", "longTermDebt": "0", "shortTermDebt": "2240748", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "171338785", "totalCurrentAssets": "27178917", "totalShareholderEquity": "34325937", "totalCurrentLiabilities": "8419974", "cashAndShortTermInvestments": "1004305" }, "cashflow": { "freeCashFlow": "-3727575", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-1911058", "repurchaseOfStock": null, "capitalExpenditures": "-1816517" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "income_statement": { "revenue": 14999102, "cost_of_revenue": 7290304, "gross_profit": 7708798, "ebit": 1620203, "ebitda": 1604497, "pretax_income": null, "tax_provision": null, "net_income": 784374, "net_income_to_common": 784374, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5800771, "total_current_assets": 24140953, "total_assets": 46460941, "short_term_debt": 467385, "long_term_debt": 2071159, "total_debt": 9462237, "total_liabilities": null, "total_equity": 32254917, "shares_outstanding": 159253885, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -548987, "capital_expenditure": -2121743, "free_cash_flow": -2670730, "dividends_paid": null, "share_repurchases": null, "shares_issued": 220019, "net_debt_issued": -300000 }, "complete_fields": { "id": 392296, "ticker_id": 27138, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1604497", "netIncome": "784374", "grossProfit": "7708798", "totalRevenue": "14999102", "costOfRevenue": "7290304", "interestExpense": "119567", "operatingIncome": "1620203", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "249244" }, "balance": { "totalDebt": "9462237", "totalAssets": "46460941", "longTermDebt": "2071159", "shortTermDebt": "467385", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "159253885", "totalCurrentAssets": "24140953", "totalShareholderEquity": "32254917", "totalCurrentLiabilities": "5095849", "cashAndShortTermInvestments": "5800771" }, "cashflow": { "freeCashFlow": "-2670730", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "220019", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-548987", "repurchaseOfStock": null, "capitalExpenditures": "-2121743" } }, "revenue": 14999102, "cost_of_revenue": 7290304, "gross_profit": 7708798, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1620203, "depreciation_amortisation": 249244, "ebitda": 1604497, "interest_expense": 119567, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 784374, "net_income_continuing_ops": null, "net_income_to_common": 784374, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5800771, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24140953, "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": 46460941, "short_term_debt": 467385, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5095849, "long_term_debt": 2071159, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9462237, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32254917, "shares_outstanding": 159253885, "operating_cash_flow": -548987, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2121743, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 220019, "net_debt_issued": -300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2670730, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1604497", "netIncome": "784374", "grossProfit": "7708798", "totalRevenue": "14999102", "costOfRevenue": "7290304", "interestExpense": "119567", "operatingIncome": "1620203", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "249244" }, "balance": { "totalDebt": "9462237", "totalAssets": "46460941", "longTermDebt": "2071159", "shortTermDebt": "467385", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "159253885", "totalCurrentAssets": "24140953", "totalShareholderEquity": "32254917", "totalCurrentLiabilities": "5095849", "cashAndShortTermInvestments": "5800771" }, "cashflow": { "freeCashFlow": "-2670730", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "220019", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-548987", "repurchaseOfStock": null, "capitalExpenditures": "-2121743" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+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": 6439488, "net_debt_issued": null }, "complete_fields": { "id": 392297, "ticker_id": 27138, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+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": "6439488", "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": 6439488, "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": "6439488", "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": "2026-06-07T12:39:36.251726+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": 262000, "total_current_assets": 36159000, "total_assets": 63377000, "short_term_debt": 0, "long_term_debt": 12544000, "total_debt": 22630000, "total_liabilities": null, "total_equity": 33054000, "shares_outstanding": 171524316, "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": 392290, "ticker_id": 27138, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "22630000", "totalAssets": "63377000", "longTermDebt": "12544000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "36159000", "totalShareholderEquity": "33054000", "totalCurrentLiabilities": "6849000", "cashAndShortTermInvestments": "262000" } }, "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": 262000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36159000, "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": 63377000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6849000, "long_term_debt": 12544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33054000, "shares_outstanding": 171524316, "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": "22630000", "totalAssets": "63377000", "longTermDebt": "12544000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "36159000", "totalShareholderEquity": "33054000", "totalCurrentLiabilities": "6849000", "cashAndShortTermInvestments": "262000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+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": 450000, "total_current_assets": 31962000, "total_assets": 58711000, "short_term_debt": 0, "long_term_debt": 11609000, "total_debt": 21028000, "total_liabilities": null, "total_equity": 32174000, "shares_outstanding": 171524316, "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": 392292, "ticker_id": 27138, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "21028000", "totalAssets": "58711000", "longTermDebt": "11609000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "31962000", "totalShareholderEquity": "32174000", "totalCurrentLiabilities": "4910000", "cashAndShortTermInvestments": "450000" } }, "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": 450000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31962000, "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": 58711000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4910000, "long_term_debt": 11609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32174000, "shares_outstanding": 171524316, "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": "21028000", "totalAssets": "58711000", "longTermDebt": "11609000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "31962000", "totalShareholderEquity": "32174000", "totalCurrentLiabilities": "4910000", "cashAndShortTermInvestments": "450000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+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": 982000, "total_current_assets": 31544000, "total_assets": 58366000, "short_term_debt": 9976000, "long_term_debt": 0, "total_debt": 19578000, "total_liabilities": null, "total_equity": 32652000, "shares_outstanding": 171524316, "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": 392293, "ticker_id": 27138, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:39:36.251726+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "19578000", "totalAssets": "58366000", "longTermDebt": "0", "shortTermDebt": "9976000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "31544000", "totalShareholderEquity": "32652000", "totalCurrentLiabilities": "15396000", "cashAndShortTermInvestments": "982000" } }, "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": 982000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31544000, "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": 58366000, "short_term_debt": 9976000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15396000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32652000, "shares_outstanding": 171524316, "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": "19578000", "totalAssets": "58366000", "longTermDebt": "0", "shortTermDebt": "9976000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "171524316", "totalCurrentAssets": "31544000", "totalShareholderEquity": "32652000", "totalCurrentLiabilities": "15396000", "cashAndShortTermInvestments": "982000" } } } ] }, "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }