{ "ticker": { "uuid": "ba0393d6-bb14-46d9-a817-5049005a7aa6", "symbol": "SAAS", "name": "Microlise Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ba0393d6-bb14-46d9-a817-5049005a7aa6/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba0393d6-bb14-46d9-a817-5049005a7aa6/" }, "ticker_metadata": { "id": 30787, "uuid": "ba0393d6-bb14-46d9-a817-5049005a7aa6", "symbol": "SAAS", "name": "Microlise Group plc", "asset_type": "equity", "market_cap": 48697304, "stock_exchange_id": 19, "industry": "Software - Application", "sector": "Technology", "description": "Microlise Group plc provides transport management technology solutions in the United Kingdom, Rest of Europe, and internationally. The company offers fleet telematics products, including fleet tracking, fleet utilization, driver performance, driver communications, trailer telematics, temperature monitoring, and focus telematics; fleet safety management, multi-camera vehicle systems, AI distraction cameras, tachograph management, bridge strike warning, and vehicle health products; journey management products comprising schedule and route management, planning and optimization, customer communications, and workforce and resource management; and delivery management products, such as electronic proof of delivery and sub-contractor management. It also provides distribution and remote asset management, and predictive maintenance services. It serves transport, logistics, light commercial, fleet, defense, security, plant, agriculture, original equipment manufacturer, and channel industries, as well as humanitarian aid and NGO. Microlise Group plc was founded in 1982 and is headquartered in Nottingham, 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": "ba0393d6-bb14-46d9-a817-5049005a7aa6", "symbol": "SAAS", "name": "Microlise Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ba0393d6-bb14-46d9-a817-5049005a7aa6/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba0393d6-bb14-46d9-a817-5049005a7aa6/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.59, "value": 0.89, "quality": 0.32, "momentum": 0.03, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 41.5, "market_cap": 4811757174, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0013, "shareholder_yield": 0.0004, "roe": -0.0318, "piotroski_f_score": 5, "momentum_12_1": -0.4162, "volatility_252d": 0.569 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:40.937203+00:00", "batch_id": "" }, "size": { "price_close": 41.5, "market_cap": 4811757174, "market_cap_usd": 4811757174, "enterprise_value": 4798891174, "shares_outstanding": 115945956, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 70.7175, "ptbv_ratio": 70.7175, "ps_ratio": 57.2644, "pcf_ratio": 402.8598, "pfcf_ratio": 719.9996, "ev_ebitda": 767.6998, "ev_ebit": -5373.8983, "ev_sales": 57.1113, "ev_fcf": 718.0744, "earnings_yield": null, "fcf_yield": 0.0014, "price_to_sales": 57.2644, "price_to_book": 70.7175, "price_to_cashflow": 402.8598, "ebitda_to_ev": 0.0013, "sales_yield": 0.0175 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0, "shareholder_yield": 0.0004, "debt_paydown_yield": null, "total_yield": 0.0004 }, "quality": { "gross_margin": 0.6443, "operating_margin": -0.0106, "net_margin": -0.0258, "ebitda_margin": 0.0744, "fcf_margin": 0.0795, "roe": -0.0318, "roa": -0.0163, "roic": -0.0121, "roc_greenblatt": null, "asset_turnover": 0.6323, "cash_conversion": -3.0868, "accruals_ratio": -0.1062, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1225, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4074, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.0582, "debt_to_assets": 0.0292, "interest_coverage": -3.4479, "current_ratio": 1.0069, "quick_ratio": 1.0069, "net_debt": -12866000, "local_beta": 0.0941, "volatility_252d": 0.569, "volatility_60d": 1.2659, "max_drawdown_12m": -0.7186, "risk_adjusted_momentum": -0.7316 }, "growth": { "revenue_growth_1y": 0.0573, "revenue_growth_3y_cagr": 0.0995, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2127, "book_value_growth_1y": -0.0536, "revenue_growth": 0.0573, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3197, "price_return_3m": -0.4071, "price_return_6m": -0.5808, "price_return_9m": -0.6856, "price_return_12m": -0.6029, "price_return_12m_ex1m": -0.4162, "momentum_6m": -0.5808, "momentum_12m": -0.6029, "momentum_12_1": -0.4162, "distance_from_52w_high": -0.7186, "distance_from_52w_low": 0, "relative_strength": -0.776 }, "raw_ttm": { "revenue_ttm": 84027000, "gross_profit_ttm": 54139000, "ebit_ttm": -893000, "ebitda_ttm": 6251000, "net_income_ttm": -2165000, "eps_diluted_ttm": -0.0187, "operating_cash_flow_ttm": 11944000, "capital_expenditure_ttm": -5261000, "fcf_ttm": 6683000, "dividends_paid_ttm": -2133000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 259000, "cash_and_equivalents": 16743000, "total_current_assets": 36586000, "total_current_liabilities": 36335000, "net_ppe": null, "total_assets": 132883000, "total_debt": 3877000, "total_equity": 68042000, "net_working_capital": -15304000, "book_value_per_share": 0.5868, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.5868 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 29, "rank_pcf": 25, "rank_ev_ebitda": 58, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 22, "rank_dividend_yield": 25, "rank_shareholder_yield": 37, "rank_total_yield": 48, "rank_roe": 74, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 24, "rank_fcf_margin": 46, "rank_piotroski": 57, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 97 }, "composites": { "value_composite": 11, "quality_composite": 68, "momentum_composite": 97, "growth_composite": 33, "yield_composite": 24, "svqf_composite": 52, "vc1_composite": 17, "vc2_composite": 15, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.5337, "os_score": 0.59, "value_percentile": 0.89, "quality_percentile": 0.32, "momentum_percentile": 0.03, "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": 50, "small_cap_core_rank": 15, "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": 8918, "ticker_id": 30787, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:40.937203+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.5, "market_cap": 4811757174, "market_cap_usd": 4811757174, "enterprise_value": 4798891174, "shares_outstanding": 115945956, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 70.71745648, "ptbv_ratio": 70.71745648, "ps_ratio": 57.26441708, "pcf_ratio": 402.85977679, "pfcf_ratio": 719.99957714, "ev_ebitda": 767.69975588, "ev_ebit": -5373.89829115, "ev_sales": 57.11129963, "ev_fcf": 718.07439384, "earnings_yield": null, "fcf_yield": 0.00139261, "dividend_yield": 0.00044329, "buyback_yield": 0, "shareholder_yield": 0.00044329, "debt_paydown_yield": null, "total_yield": 0.00044329, "gross_margin": 0.64430481, "operating_margin": -0.01062754, "net_margin": -0.02576553, "ebitda_margin": 0.07439275, "fcf_margin": 0.07953396, "roe": -0.03181858, "roa": -0.01629253, "roic": -0.01213843, "roc_greenblatt": null, "asset_turnover": 0.63233822, "cash_conversion": -3.08683603, "accruals_ratio": -0.10617611, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.05823068, "debt_to_assets": 0.02917604, "interest_coverage": -3.44787645, "current_ratio": 1.00690794, "quick_ratio": 1.00690794, "net_debt": -12866000, "revenue_growth_1y": 0.05727587, "revenue_growth_3y_cagr": 0.09953418, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.21266558, "book_value_growth_1y": -0.0536447, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.122518, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.31967213, "price_return_3m": -0.40714286, "price_return_6m": -0.58080808, "price_return_9m": -0.68559127, "price_return_12m": -0.60285211, "price_return_12m_ex1m": -0.41624045, "distance_from_52w_high": -0.71863082, "distance_from_52w_low": 0, "relative_strength": -0.77599269, "local_beta": 0.0941, "volatility_252d": 0.568975, "volatility_60d": 1.265932, "max_drawdown_12m": -0.71863082, "revenue_ttm": 84027000, "gross_profit_ttm": 54139000, "ebit_ttm": -893000, "ebitda_ttm": 6251000, "net_income_ttm": -2165000, "eps_diluted_ttm": -0.01867249, "operating_cash_flow_ttm": 11944000, "capital_expenditure_ttm": -5261000, "fcf_ttm": 6683000, "dividends_paid_ttm": -2133000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 259000, "cash_and_equivalents": 16743000, "total_current_assets": 36586000, "total_current_liabilities": 36335000, "net_ppe": null, "total_assets": 132883000, "total_debt": 3877000, "total_equity": 68042000, "net_working_capital": -15304000, "book_value_per_share": 0.58684237, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.58684237, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 29, "rank_pcf": 25, "rank_ev_ebitda": 58, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 22, "rank_dividend_yield": 25, "rank_shareholder_yield": 37, "rank_total_yield": 48, "rank_roe": 74, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 24, "rank_fcf_margin": 46, "rank_piotroski": 57, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 97, "value_composite": 11, "quality_composite": 68, "momentum_composite": 97, "growth_composite": 33, "yield_composite": 24, "svqf_composite": 52, "vc1_composite": 17, "vc2_composite": 15, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 15, "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": 41.5, "os": 0.59, "value": 0.89, "quality": 0.32, "momentum": 0.03, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0004, "roe": -0.0318, "momentum_12_1": -0.4162, "complete_fields": { "id": 8918, "ticker_id": 30787, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:40.937203+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.5, "market_cap": 4811757174, "market_cap_usd": 4811757174, "enterprise_value": 4798891174, "shares_outstanding": 115945956, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 70.71745648, "ptbv_ratio": 70.71745648, "ps_ratio": 57.26441708, "pcf_ratio": 402.85977679, "pfcf_ratio": 719.99957714, "ev_ebitda": 767.69975588, "ev_ebit": -5373.89829115, "ev_sales": 57.11129963, "ev_fcf": 718.07439384, "earnings_yield": null, "fcf_yield": 0.00139261, "dividend_yield": 0.00044329, "buyback_yield": 0, "shareholder_yield": 0.00044329, "debt_paydown_yield": null, "total_yield": 0.00044329, "gross_margin": 0.64430481, "operating_margin": -0.01062754, "net_margin": -0.02576553, "ebitda_margin": 0.07439275, "fcf_margin": 0.07953396, "roe": -0.03181858, "roa": -0.01629253, "roic": -0.01213843, "roc_greenblatt": null, "asset_turnover": 0.63233822, "cash_conversion": -3.08683603, "accruals_ratio": -0.10617611, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.05823068, "debt_to_assets": 0.02917604, "interest_coverage": -3.44787645, "current_ratio": 1.00690794, "quick_ratio": 1.00690794, "net_debt": -12866000, "revenue_growth_1y": 0.05727587, "revenue_growth_3y_cagr": 0.09953418, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.21266558, "book_value_growth_1y": -0.0536447, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.122518, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.31967213, "price_return_3m": -0.40714286, "price_return_6m": -0.58080808, "price_return_9m": -0.68559127, "price_return_12m": -0.60285211, "price_return_12m_ex1m": -0.41624045, "distance_from_52w_high": -0.71863082, "distance_from_52w_low": 0, "relative_strength": -0.77599269, "local_beta": 0.0941, "volatility_252d": 0.568975, "volatility_60d": 1.265932, "max_drawdown_12m": -0.71863082, "revenue_ttm": 84027000, "gross_profit_ttm": 54139000, "ebit_ttm": -893000, "ebitda_ttm": 6251000, "net_income_ttm": -2165000, "eps_diluted_ttm": -0.01867249, "operating_cash_flow_ttm": 11944000, "capital_expenditure_ttm": -5261000, "fcf_ttm": 6683000, "dividends_paid_ttm": -2133000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 259000, "cash_and_equivalents": 16743000, "total_current_assets": 36586000, "total_current_liabilities": 36335000, "net_ppe": null, "total_assets": 132883000, "total_debt": 3877000, "total_equity": 68042000, "net_working_capital": -15304000, "book_value_per_share": 0.58684237, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.58684237, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 29, "rank_pcf": 25, "rank_ev_ebitda": 58, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 22, "rank_dividend_yield": 25, "rank_shareholder_yield": 37, "rank_total_yield": 48, "rank_roe": 74, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 24, "rank_fcf_margin": 46, "rank_piotroski": 57, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 97, "value_composite": 11, "quality_composite": 68, "momentum_composite": 97, "growth_composite": 33, "yield_composite": 24, "svqf_composite": 52, "vc1_composite": 17, "vc2_composite": 15, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "income_statement": { "revenue": 84027000, "cost_of_revenue": 29888000, "gross_profit": 54139000, "ebit": -893000, "ebitda": 6251000, "pretax_income": null, "tax_provision": null, "net_income": -2165000, "net_income_to_common": -2165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16743000, "total_current_assets": 36586000, "total_assets": 132883000, "short_term_debt": 1188000, "long_term_debt": 2689000, "total_debt": 3877000, "total_liabilities": null, "total_equity": 68042000, "shares_outstanding": 115945956, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11944000, "capital_expenditure": -5261000, "free_cash_flow": 6683000, "dividends_paid": -2133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397506, "ticker_id": 30787, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6251000", "netIncome": "-2165000", "grossProfit": "54139000", "totalRevenue": "84027000", "costOfRevenue": "29888000", "interestExpense": "259000", "operatingIncome": "-893000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8541000" }, "balance": { "totalDebt": "3877000", "totalAssets": "132883000", "longTermDebt": "2689000", "shortTermDebt": "1188000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "36586000", "totalShareholderEquity": "68042000", "totalCurrentLiabilities": "36335000", "cashAndShortTermInvestments": "16743000" }, "cashflow": { "freeCashFlow": "6683000", "dividendsPaid": "-2133000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11944000", "repurchaseOfStock": null, "capitalExpenditures": "-5261000" } }, "revenue": 84027000, "cost_of_revenue": 29888000, "gross_profit": 54139000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -893000, "depreciation_amortisation": 8541000, "ebitda": 6251000, "interest_expense": 259000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2165000, "net_income_continuing_ops": null, "net_income_to_common": -2165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16743000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36586000, "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": 132883000, "short_term_debt": 1188000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36335000, "long_term_debt": 2689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 68042000, "shares_outstanding": 115945956, "operating_cash_flow": 11944000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6251000", "netIncome": "-2165000", "grossProfit": "54139000", "totalRevenue": "84027000", "costOfRevenue": "29888000", "interestExpense": "259000", "operatingIncome": "-893000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8541000" }, "balance": { "totalDebt": "3877000", "totalAssets": "132883000", "longTermDebt": "2689000", "shortTermDebt": "1188000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "36586000", "totalShareholderEquity": "68042000", "totalCurrentLiabilities": "36335000", "cashAndShortTermInvestments": "16743000" }, "cashflow": { "freeCashFlow": "6683000", "dividendsPaid": "-2133000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11944000", "repurchaseOfStock": null, "capitalExpenditures": "-5261000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "income_statement": { "revenue": 79475000, "cost_of_revenue": 27474000, "gross_profit": 52001000, "ebit": 551000, "ebitda": 5778000, "pretax_income": null, "tax_provision": null, "net_income": -2054000, "net_income_to_common": -2054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11401000, "total_current_assets": 37463000, "total_assets": 134644000, "short_term_debt": 809000, "long_term_debt": 500000, "total_debt": 1309000, "total_liabilities": null, "total_equity": 71899000, "shares_outstanding": 115945956, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9697000, "capital_expenditure": -4186000, "free_cash_flow": 5511000, "dividends_paid": -2661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397509, "ticker_id": 30787, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5778000", "netIncome": "-2054000", "grossProfit": "52001000", "totalRevenue": "79475000", "costOfRevenue": "27474000", "interestExpense": "250000", "operatingIncome": "551000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7863000" }, "balance": { "totalDebt": "1309000", "totalAssets": "134644000", "longTermDebt": "500000", "shortTermDebt": "809000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "37463000", "totalShareholderEquity": "71899000", "totalCurrentLiabilities": "37218000", "cashAndShortTermInvestments": "11401000" }, "cashflow": { "freeCashFlow": "5511000", "dividendsPaid": "-2661000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9697000", "repurchaseOfStock": null, "capitalExpenditures": "-4186000" } }, "revenue": 79475000, "cost_of_revenue": 27474000, "gross_profit": 52001000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 551000, "depreciation_amortisation": 7863000, "ebitda": 5778000, "interest_expense": 250000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2054000, "net_income_continuing_ops": null, "net_income_to_common": -2054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11401000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37463000, "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": 134644000, "short_term_debt": 809000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37218000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 71899000, "shares_outstanding": 115945956, "operating_cash_flow": 9697000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5511000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5778000", "netIncome": "-2054000", "grossProfit": "52001000", "totalRevenue": "79475000", "costOfRevenue": "27474000", "interestExpense": "250000", "operatingIncome": "551000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7863000" }, "balance": { "totalDebt": "1309000", "totalAssets": "134644000", "longTermDebt": "500000", "shortTermDebt": "809000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "37463000", "totalShareholderEquity": "71899000", "totalCurrentLiabilities": "37218000", "cashAndShortTermInvestments": "11401000" }, "cashflow": { "freeCashFlow": "5511000", "dividendsPaid": "-2661000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9697000", "repurchaseOfStock": null, "capitalExpenditures": "-4186000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "income_statement": { "revenue": 71716000, "cost_of_revenue": 28132000, "gross_profit": 43584000, "ebit": 2255000, "ebitda": 8917000, "pretax_income": null, "tax_provision": null, "net_income": 1576000, "net_income_to_common": 1576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16800000, "total_current_assets": 41570000, "total_assets": 131179000, "short_term_debt": 907000, "long_term_debt": 646000, "total_debt": 1553000, "total_liabilities": null, "total_equity": 75673000, "shares_outstanding": 115945956, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8762000, "capital_expenditure": -4738000, "free_cash_flow": 4024000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397510, "ticker_id": 30787, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8917000", "netIncome": "1576000", "grossProfit": "43584000", "totalRevenue": "71716000", "costOfRevenue": "28132000", "interestExpense": "333000", "operatingIncome": "2255000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6077000" }, "balance": { "totalDebt": "1553000", "totalAssets": "131179000", "longTermDebt": "646000", "shortTermDebt": "907000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "41570000", "totalShareholderEquity": "75673000", "totalCurrentLiabilities": "33537000", "cashAndShortTermInvestments": "16800000" }, "cashflow": { "freeCashFlow": "4024000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8762000", "repurchaseOfStock": null, "capitalExpenditures": "-4738000" } }, "revenue": 71716000, "cost_of_revenue": 28132000, "gross_profit": 43584000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2255000, "depreciation_amortisation": 6077000, "ebitda": 8917000, "interest_expense": 333000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1576000, "net_income_continuing_ops": null, "net_income_to_common": 1576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41570000, "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": 131179000, "short_term_debt": 907000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33537000, "long_term_debt": 646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 75673000, "shares_outstanding": 115945956, "operating_cash_flow": 8762000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4024000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8917000", "netIncome": "1576000", "grossProfit": "43584000", "totalRevenue": "71716000", "costOfRevenue": "28132000", "interestExpense": "333000", "operatingIncome": "2255000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6077000" }, "balance": { "totalDebt": "1553000", "totalAssets": "131179000", "longTermDebt": "646000", "shortTermDebt": "907000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "41570000", "totalShareholderEquity": "75673000", "totalCurrentLiabilities": "33537000", "cashAndShortTermInvestments": "16800000" }, "cashflow": { "freeCashFlow": "4024000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8762000", "repurchaseOfStock": null, "capitalExpenditures": "-4738000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "income_statement": { "revenue": 63211000, "cost_of_revenue": 25577000, "gross_profit": 37634000, "ebit": 2184000, "ebitda": 6999000, "pretax_income": null, "tax_provision": null, "net_income": 1353000, "net_income_to_common": 1353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16683000, "total_current_assets": 37367000, "total_assets": 126136000, "short_term_debt": 821000, "long_term_debt": 926000, "total_debt": 1747000, "total_liabilities": null, "total_equity": 73468000, "shares_outstanding": 115945956, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9685000, "capital_expenditure": -3059000, "free_cash_flow": 6626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 397511, "ticker_id": 30787, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6999000", "netIncome": "1353000", "grossProfit": "37634000", "totalRevenue": "63211000", "costOfRevenue": "25577000", "interestExpense": "312000", "operatingIncome": "2184000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5248000" }, "balance": { "totalDebt": "1747000", "totalAssets": "126136000", "longTermDebt": "926000", "shortTermDebt": "821000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "37367000", "totalShareholderEquity": "73468000", "totalCurrentLiabilities": "30004000", "cashAndShortTermInvestments": "16683000" }, "cashflow": { "freeCashFlow": "6626000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9685000", "repurchaseOfStock": null, "capitalExpenditures": "-3059000" } }, "revenue": 63211000, "cost_of_revenue": 25577000, "gross_profit": 37634000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2184000, "depreciation_amortisation": 5248000, "ebitda": 6999000, "interest_expense": 312000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1353000, "net_income_continuing_ops": null, "net_income_to_common": 1353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16683000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37367000, "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": 126136000, "short_term_debt": 821000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30004000, "long_term_debt": 926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 73468000, "shares_outstanding": 115945956, "operating_cash_flow": 9685000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6999000", "netIncome": "1353000", "grossProfit": "37634000", "totalRevenue": "63211000", "costOfRevenue": "25577000", "interestExpense": "312000", "operatingIncome": "2184000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5248000" }, "balance": { "totalDebt": "1747000", "totalAssets": "126136000", "longTermDebt": "926000", "shortTermDebt": "821000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "37367000", "totalShareholderEquity": "73468000", "totalCurrentLiabilities": "30004000", "cashAndShortTermInvestments": "16683000" }, "cashflow": { "freeCashFlow": "6626000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9685000", "repurchaseOfStock": null, "capitalExpenditures": "-3059000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+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": -2485000 }, "complete_fields": { "id": 397512, "ticker_id": 30787, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2485000", "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 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": -2485000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2485000", "fiscalDateEnding": "2021-06-30", "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": "2026-06-07T13:17:40.453006+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": 16743000, "total_current_assets": 36586000, "total_assets": 132883000, "short_term_debt": 1188000, "long_term_debt": 2689000, "total_debt": 3877000, "total_liabilities": null, "total_equity": 68042000, "shares_outstanding": 115945956, "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": 397505, "ticker_id": 30787, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3877000", "totalAssets": "132883000", "longTermDebt": "2689000", "shortTermDebt": "1188000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "36586000", "totalShareholderEquity": "68042000", "totalCurrentLiabilities": "36335000", "cashAndShortTermInvestments": "16743000" } }, "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": 16743000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36586000, "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": 132883000, "short_term_debt": 1188000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36335000, "long_term_debt": 2689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 68042000, "shares_outstanding": 115945956, "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": "3877000", "totalAssets": "132883000", "longTermDebt": "2689000", "shortTermDebt": "1188000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "36586000", "totalShareholderEquity": "68042000", "totalCurrentLiabilities": "36335000", "cashAndShortTermInvestments": "16743000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+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": 11159000, "total_current_assets": 34528000, "total_assets": 131661000, "short_term_debt": 1014000, "long_term_debt": 1106000, "total_debt": 2120000, "total_liabilities": null, "total_equity": 71970000, "shares_outstanding": 115945956, "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": 397507, "ticker_id": 30787, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2120000", "totalAssets": "131661000", "longTermDebt": "1106000", "shortTermDebt": "1014000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "34528000", "totalShareholderEquity": "71970000", "totalCurrentLiabilities": "33365000", "cashAndShortTermInvestments": "11159000" } }, "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": 11159000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34528000, "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": 131661000, "short_term_debt": 1014000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33365000, "long_term_debt": 1106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 71970000, "shares_outstanding": 115945956, "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": "2120000", "totalAssets": "131661000", "longTermDebt": "1106000", "shortTermDebt": "1014000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "34528000", "totalShareholderEquity": "71970000", "totalCurrentLiabilities": "33365000", "cashAndShortTermInvestments": "11159000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+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": 11401000, "total_current_assets": 37463000, "total_assets": 134644000, "short_term_debt": 809000, "long_term_debt": 500000, "total_debt": 1309000, "total_liabilities": null, "total_equity": 71899000, "shares_outstanding": 115945956, "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": 397508, "ticker_id": 30787, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:40.453006+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1309000", "totalAssets": "134644000", "longTermDebt": "500000", "shortTermDebt": "809000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "37463000", "totalShareholderEquity": "71899000", "totalCurrentLiabilities": "37218000", "cashAndShortTermInvestments": "11401000" } }, "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": 11401000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37463000, "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": 134644000, "short_term_debt": 809000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37218000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 71899000, "shares_outstanding": 115945956, "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": "1309000", "totalAssets": "134644000", "longTermDebt": "500000", "shortTermDebt": "809000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "115945956", "totalCurrentAssets": "37463000", "totalShareholderEquity": "71899000", "totalCurrentLiabilities": "37218000", "cashAndShortTermInvestments": "11401000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }