{ "ticker": { "uuid": "c3eb5cfe-23cd-4ea5-9d4b-50b4083eb859", "symbol": "AOTI", "name": "AOTI, Inc.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/c3eb5cfe-23cd-4ea5-9d4b-50b4083eb859/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3eb5cfe-23cd-4ea5-9d4b-50b4083eb859/" }, "ticker_metadata": { "id": 26625, "uuid": "c3eb5cfe-23cd-4ea5-9d4b-50b4083eb859", "symbol": "AOTI", "name": "AOTI, Inc.", "asset_type": "equity", "market_cap": 62602008, "stock_exchange_id": 19, "industry": "Medical Devices", "sector": "Healthcare", "description": "AOTI, Inc., together with its subsidiaries, produces, rents, and sells medical devices to resolve severe acute and chronic wounds for customers worldwide. The company offers topical wound oxygen solutions for use in the institutional and the home care settings to improve the health, well-being, and independence of patients; and NEXA, an negative pressure wound therapy system. AOTI, Inc. was incorporated in 2008 and is based in Oceanside, California.", "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": "c3eb5cfe-23cd-4ea5-9d4b-50b4083eb859", "symbol": "AOTI", "name": "AOTI, Inc.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/c3eb5cfe-23cd-4ea5-9d4b-50b4083eb859/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3eb5cfe-23cd-4ea5-9d4b-50b4083eb859/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0, "value": 0.08, "quality": 0.17, "momentum": 0.1, "coverage": 0.788, "confidence": 0.479, "delta": null }, "headline_factors": { "price": 58, "market_cap": 6168831454, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0004, "shareholder_yield": -0.004, "roe": -0.099, "piotroski_f_score": 5, "momentum_12_1": -0.2973, "volatility_252d": 0.8104 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.824639+00:00", "batch_id": "" }, "size": { "price_close": 58, "market_cap": 6168831454, "market_cap_usd": 6168831454, "enterprise_value": 6175761454, "shares_outstanding": 106359163, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 347.6573, "ptbv_ratio": 347.6573, "ps_ratio": 105.7049, "pcf_ratio": null, "pfcf_ratio": -785.7383, "ev_ebitda": 2341.0771, "ev_ebit": 4920.9255, "ev_sales": 105.8236, "ev_fcf": -786.621, "earnings_yield": null, "fcf_yield": -0.0013, "price_to_sales": 105.7049, "price_to_book": 347.6573, "price_to_cashflow": null, "ebitda_to_ev": 0.0004, "sales_yield": 0.0094 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.004, "shareholder_yield": -0.004, "debt_paydown_yield": 0.0006, "total_yield": -0.0034 }, "quality": { "gross_margin": 0.88, "operating_margin": 0.0215, "net_margin": -0.0301, "ebitda_margin": 0.0452, "fcf_margin": -0.1345, "roe": -0.099, "roa": -0.0323, "roic": 0.0381, "roc_greenblatt": null, "asset_turnover": 1.0732, "cash_conversion": 4.471, "accruals_ratio": 0.0764, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3804, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9444, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.627, "debt_to_assets": 0.3916, "interest_coverage": 0.6773, "current_ratio": 2.8951, "quick_ratio": 2.8951, "net_debt": 6930000, "local_beta": -0.1605, "volatility_252d": 0.8104, "volatility_60d": 1.8372, "max_drawdown_12m": -0.7105, "risk_adjusted_momentum": -0.3669 }, "growth": { "revenue_growth_1y": 0.3288, "revenue_growth_3y_cagr": 0.3644, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.3288, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1077, "price_return_3m": 0.589, "price_return_6m": 0.7313, "price_return_9m": 0.0545, "price_return_12m": -0.373, "price_return_12m_ex1m": -0.2973, "momentum_6m": 0.7313, "momentum_12m": -0.373, "momentum_12_1": -0.2973, "distance_from_52w_high": -0.3895, "distance_from_52w_low": 1.1091, "relative_strength": -0.5461 }, "raw_ttm": { "revenue_ttm": 58359000, "gross_profit_ttm": 51355000, "ebit_ttm": 1255000, "ebitda_ttm": 2638000, "net_income_ttm": -1756000, "eps_diluted_ttm": -0.0165, "operating_cash_flow_ttm": -5910000, "capital_expenditure_ttm": -1941000, "fcf_ttm": -7851000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 24735000, "interest_expense_ttm": 1853000, "cash_and_equivalents": 14366000, "total_current_assets": 40274000, "total_current_liabilities": 13911000, "net_ppe": null, "total_assets": 54380000, "total_debt": 21296000, "total_equity": 17744000, "net_working_capital": 12412000, "book_value_per_share": 0.1668, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1668 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 45, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 59, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 78, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 7, "rank_fcf_margin": 84, "rank_piotroski": 46, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 86 }, "composites": { "value_composite": 92, "quality_composite": 83, "momentum_composite": 90, "growth_composite": 15, "yield_composite": 91, "svqf_composite": 25, "vc1_composite": 83, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 100, "quality_value_composite": 0.1166, "os_score": 0, "value_percentile": 0.08, "quality_percentile": 0.17, "momentum_percentile": 0.1, "factor_coverage": 0.788, "signal_confidence": 0.479, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": 8314, "ticker_id": 26625, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.824639+00:00", "batch_id": "", "os_score_delta": null, "price_close": 58, "market_cap": 6168831454, "market_cap_usd": 6168831454, "enterprise_value": 6175761454, "shares_outstanding": 106359163, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 347.65731819, "ptbv_ratio": 347.65731819, "ps_ratio": 105.7048862, "pcf_ratio": null, "pfcf_ratio": -785.73830773, "ev_ebitda": 2341.07712434, "ev_ebit": 4920.92546135, "ev_sales": 105.82363396, "ev_fcf": -786.62099783, "earnings_yield": null, "fcf_yield": -0.00127126, "dividend_yield": 0, "buyback_yield": -0.00400967, "shareholder_yield": -0.00400967, "debt_paydown_yield": 0.00064842, "total_yield": -0.00336125, "gross_margin": 0.87998424, "operating_margin": 0.02150482, "net_margin": -0.03008962, "ebitda_margin": 0.04520297, "fcf_margin": -0.13452938, "roe": -0.09896303, "roa": -0.03229128, "roic": 0.03814744, "roc_greenblatt": null, "asset_turnover": 1.07317028, "cash_conversion": 4.47095672, "accruals_ratio": 0.07638838, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.62699014, "debt_to_assets": 0.39161456, "interest_coverage": 0.67728009, "current_ratio": 2.89511897, "quick_ratio": 2.89511897, "net_debt": 6930000, "revenue_growth_1y": 0.32881734, "revenue_growth_3y_cagr": 0.36440353, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.380416, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10769231, "price_return_3m": 0.5890411, "price_return_6m": 0.73134328, "price_return_9m": 0.05454545, "price_return_12m": -0.37297297, "price_return_12m_ex1m": -0.2972973, "distance_from_52w_high": -0.38947368, "distance_from_52w_low": 1.10909091, "relative_strength": -0.54611356, "local_beta": -0.1605, "volatility_252d": 0.81036, "volatility_60d": 1.837248, "max_drawdown_12m": -0.71052632, "revenue_ttm": 58359000, "gross_profit_ttm": 51355000, "ebit_ttm": 1255000, "ebitda_ttm": 2638000, "net_income_ttm": -1756000, "eps_diluted_ttm": -0.0165101, "operating_cash_flow_ttm": -5910000, "capital_expenditure_ttm": -1941000, "fcf_ttm": -7851000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 24735000, "interest_expense_ttm": 1853000, "cash_and_equivalents": 14366000, "total_current_assets": 40274000, "total_current_liabilities": 13911000, "net_ppe": null, "total_assets": 54380000, "total_debt": 21296000, "total_equity": 17744000, "net_working_capital": 12412000, "book_value_per_share": 0.16683095, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.16683095, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 45, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 59, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 78, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 7, "rank_fcf_margin": 84, "rank_piotroski": 46, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 86, "value_composite": 92, "quality_composite": 83, "momentum_composite": 90, "growth_composite": 15, "yield_composite": 91, "svqf_composite": 25, "vc1_composite": 83, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": 58, "os": 0, "value": 0.08, "quality": 0.17, "momentum": 0.1, "confidence": 0.479, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.004, "roe": -0.099, "momentum_12_1": -0.2973, "complete_fields": { "id": 8314, "ticker_id": 26625, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:36.824639+00:00", "batch_id": "", "os_score_delta": null, "price_close": 58, "market_cap": 6168831454, "market_cap_usd": 6168831454, "enterprise_value": 6175761454, "shares_outstanding": 106359163, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 347.65731819, "ptbv_ratio": 347.65731819, "ps_ratio": 105.7048862, "pcf_ratio": null, "pfcf_ratio": -785.73830773, "ev_ebitda": 2341.07712434, "ev_ebit": 4920.92546135, "ev_sales": 105.82363396, "ev_fcf": -786.62099783, "earnings_yield": null, "fcf_yield": -0.00127126, "dividend_yield": 0, "buyback_yield": -0.00400967, "shareholder_yield": -0.00400967, "debt_paydown_yield": 0.00064842, "total_yield": -0.00336125, "gross_margin": 0.87998424, "operating_margin": 0.02150482, "net_margin": -0.03008962, "ebitda_margin": 0.04520297, "fcf_margin": -0.13452938, "roe": -0.09896303, "roa": -0.03229128, "roic": 0.03814744, "roc_greenblatt": null, "asset_turnover": 1.07317028, "cash_conversion": 4.47095672, "accruals_ratio": 0.07638838, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.62699014, "debt_to_assets": 0.39161456, "interest_coverage": 0.67728009, "current_ratio": 2.89511897, "quick_ratio": 2.89511897, "net_debt": 6930000, "revenue_growth_1y": 0.32881734, "revenue_growth_3y_cagr": 0.36440353, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.380416, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10769231, "price_return_3m": 0.5890411, "price_return_6m": 0.73134328, "price_return_9m": 0.05454545, "price_return_12m": -0.37297297, "price_return_12m_ex1m": -0.2972973, "distance_from_52w_high": -0.38947368, "distance_from_52w_low": 1.10909091, "relative_strength": -0.54611356, "local_beta": -0.1605, "volatility_252d": 0.81036, "volatility_60d": 1.837248, "max_drawdown_12m": -0.71052632, "revenue_ttm": 58359000, "gross_profit_ttm": 51355000, "ebit_ttm": 1255000, "ebitda_ttm": 2638000, "net_income_ttm": -1756000, "eps_diluted_ttm": -0.0165101, "operating_cash_flow_ttm": -5910000, "capital_expenditure_ttm": -1941000, "fcf_ttm": -7851000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 24735000, "interest_expense_ttm": 1853000, "cash_and_equivalents": 14366000, "total_current_assets": 40274000, "total_current_liabilities": 13911000, "net_ppe": null, "total_assets": 54380000, "total_debt": 21296000, "total_equity": 17744000, "net_working_capital": 12412000, "book_value_per_share": 0.16683095, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.16683095, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 45, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 59, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 78, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 7, "rank_fcf_margin": 84, "rank_piotroski": 46, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 86, "value_composite": 92, "quality_composite": 83, "momentum_composite": 90, "growth_composite": 15, "yield_composite": 91, "svqf_composite": 25, "vc1_composite": 83, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "income_statement": { "revenue": 58359000, "cost_of_revenue": 7004000, "gross_profit": 51355000, "ebit": 1255000, "ebitda": 2638000, "pretax_income": null, "tax_provision": null, "net_income": -1756000, "net_income_to_common": -1756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9336000, "total_current_assets": 26684000, "total_assets": 39540000, "short_term_debt": null, "long_term_debt": 8433000, "total_debt": 8924000, "total_liabilities": null, "total_equity": 17441000, "shares_outstanding": 106359163, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5910000, "capital_expenditure": -1941000, "free_cash_flow": -7851000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24735000, "net_debt_issued": -4000000 }, "complete_fields": { "id": 391303, "ticker_id": 26625, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2638000", "netIncome": "-1756000", "grossProfit": "51355000", "totalRevenue": "58359000", "costOfRevenue": "7004000", "interestExpense": "1853000", "operatingIncome": "1255000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1730000" }, "balance": { "totalDebt": "8924000", "totalAssets": "39540000", "longTermDebt": "8433000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "26684000", "totalShareholderEquity": "17441000", "totalCurrentLiabilities": "11520000", "cashAndShortTermInvestments": "9336000" }, "cashflow": { "freeCashFlow": "-7851000", "dividendsPaid": null, "issuanceOfDebt": "3000000", "issuanceOfStock": "24735000", "repaymentOfDebt": "-7000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-5910000", "repurchaseOfStock": null, "capitalExpenditures": "-1941000" } }, "revenue": 58359000, "cost_of_revenue": 7004000, "gross_profit": 51355000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1255000, "depreciation_amortisation": 1730000, "ebitda": 2638000, "interest_expense": 1853000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1756000, "net_income_continuing_ops": null, "net_income_to_common": -1756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9336000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26684000, "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": 39540000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11520000, "long_term_debt": 8433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17441000, "shares_outstanding": 106359163, "operating_cash_flow": -5910000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 24735000, "net_debt_issued": -4000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2638000", "netIncome": "-1756000", "grossProfit": "51355000", "totalRevenue": "58359000", "costOfRevenue": "7004000", "interestExpense": "1853000", "operatingIncome": "1255000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1730000" }, "balance": { "totalDebt": "8924000", "totalAssets": "39540000", "longTermDebt": "8433000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "26684000", "totalShareholderEquity": "17441000", "totalCurrentLiabilities": "11520000", "cashAndShortTermInvestments": "9336000" }, "cashflow": { "freeCashFlow": "-7851000", "dividendsPaid": null, "issuanceOfDebt": "3000000", "issuanceOfStock": "24735000", "repaymentOfDebt": "-7000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-5910000", "repurchaseOfStock": null, "capitalExpenditures": "-1941000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "income_statement": { "revenue": 43918000, "cost_of_revenue": 6324000, "gross_profit": 37594000, "ebit": -5537000, "ebitda": -4281000, "pretax_income": null, "tax_provision": null, "net_income": -8187000, "net_income_to_common": -8187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 778000, "total_current_assets": 8344000, "total_assets": 21081000, "short_term_debt": 0, "long_term_debt": 11695000, "total_debt": 12352000, "total_liabilities": null, "total_equity": -5911000, "shares_outstanding": 106359163, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1718000, "capital_expenditure": -1315000, "free_cash_flow": -3033000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -203000 }, "complete_fields": { "id": 391304, "ticker_id": 26625, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4281000", "netIncome": "-8187000", "grossProfit": "37594000", "totalRevenue": "43918000", "costOfRevenue": "6324000", "interestExpense": "1950000", "operatingIncome": "-5537000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1419000" }, "balance": { "totalDebt": "12352000", "totalAssets": "21081000", "longTermDebt": "11695000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "8344000", "totalShareholderEquity": "-5911000", "totalCurrentLiabilities": "13114000", "cashAndShortTermInvestments": "778000" }, "cashflow": { "freeCashFlow": "-3033000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-203000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-1718000", "repurchaseOfStock": null, "capitalExpenditures": "-1315000" } }, "revenue": 43918000, "cost_of_revenue": 6324000, "gross_profit": 37594000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5537000, "depreciation_amortisation": 1419000, "ebitda": -4281000, "interest_expense": 1950000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8187000, "net_income_continuing_ops": null, "net_income_to_common": -8187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 778000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8344000, "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": 21081000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13114000, "long_term_debt": 11695000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5911000, "shares_outstanding": 106359163, "operating_cash_flow": -1718000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -203000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3033000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4281000", "netIncome": "-8187000", "grossProfit": "37594000", "totalRevenue": "43918000", "costOfRevenue": "6324000", "interestExpense": "1950000", "operatingIncome": "-5537000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1419000" }, "balance": { "totalDebt": "12352000", "totalAssets": "21081000", "longTermDebt": "11695000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "8344000", "totalShareholderEquity": "-5911000", "totalCurrentLiabilities": "13114000", "cashAndShortTermInvestments": "778000" }, "cashflow": { "freeCashFlow": "-3033000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-203000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-1718000", "repurchaseOfStock": null, "capitalExpenditures": "-1315000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "income_statement": { "revenue": 33510308, "cost_of_revenue": 4014137, "gross_profit": 29496171, "ebit": -179664, "ebitda": 475614, "pretax_income": null, "tax_provision": null, "net_income": -2804573, "net_income_to_common": -2804573, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4014102, "total_current_assets": 9731959, "total_assets": 22044991, "short_term_debt": 202808, "long_term_debt": 11598218, "total_debt": 12410974, "total_liabilities": null, "total_equity": 760204, "shares_outstanding": 106359163, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -219419, "capital_expenditure": -1088240, "free_cash_flow": -1307659, "dividends_paid": -5678736, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 11545830 }, "complete_fields": { "id": 391305, "ticker_id": 26625, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "475614", "netIncome": "-2804573", "grossProfit": "29496171", "totalRevenue": "33510308", "costOfRevenue": "4014137", "interestExpense": "1343582", "operatingIncome": "-179664", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "651100" }, "balance": { "totalDebt": "12410974", "totalAssets": "22044991", "longTermDebt": "11598218", "shortTermDebt": "202808", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "9731959", "totalShareholderEquity": "760204", "totalCurrentLiabilities": "7121770", "cashAndShortTermInvestments": "4014102" }, "cashflow": { "freeCashFlow": "-1307659", "dividendsPaid": "-5678736", "issuanceOfDebt": "11776283", "issuanceOfStock": null, "repaymentOfDebt": "-230453", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-219419", "repurchaseOfStock": null, "capitalExpenditures": "-1088240" } }, "revenue": 33510308, "cost_of_revenue": 4014137, "gross_profit": 29496171, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -179664, "depreciation_amortisation": 651100, "ebitda": 475614, "interest_expense": 1343582, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2804573, "net_income_continuing_ops": null, "net_income_to_common": -2804573, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4014102, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9731959, "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": 22044991, "short_term_debt": 202808, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7121770, "long_term_debt": 11598218, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12410974, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 760204, "shares_outstanding": 106359163, "operating_cash_flow": -219419, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1088240, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5678736, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 11545830, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1307659, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "475614", "netIncome": "-2804573", "grossProfit": "29496171", "totalRevenue": "33510308", "costOfRevenue": "4014137", "interestExpense": "1343582", "operatingIncome": "-179664", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "651100" }, "balance": { "totalDebt": "12410974", "totalAssets": "22044991", "longTermDebt": "11598218", "shortTermDebt": "202808", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "9731959", "totalShareholderEquity": "760204", "totalCurrentLiabilities": "7121770", "cashAndShortTermInvestments": "4014102" }, "cashflow": { "freeCashFlow": "-1307659", "dividendsPaid": "-5678736", "issuanceOfDebt": "11776283", "issuanceOfStock": null, "repaymentOfDebt": "-230453", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-219419", "repurchaseOfStock": null, "capitalExpenditures": "-1088240" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "income_statement": { "revenue": 22976260, "cost_of_revenue": 2186565, "gross_profit": 20789695, "ebit": 3186575, "ebitda": 3584486, "pretax_income": null, "tax_provision": null, "net_income": 2026974, "net_income_to_common": 2026974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1640980, "total_current_assets": 5070982, "total_assets": 6536815, "short_term_debt": 230453, "long_term_debt": 0, "total_debt": 269078, "total_liabilities": null, "total_equity": 1523726, "shares_outstanding": 106359163, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1931253, "capital_expenditure": -904531, "free_cash_flow": 1026722, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -692043 }, "complete_fields": { "id": 391306, "ticker_id": 26625, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3584486", "netIncome": "2026974", "grossProfit": "20789695", "totalRevenue": "22976260", "costOfRevenue": "2186565", "interestExpense": "34242", "operatingIncome": "3186575", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "407973" }, "balance": { "totalDebt": "269078", "totalAssets": "6536815", "longTermDebt": "0", "shortTermDebt": "230453", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "5070982", "totalShareholderEquity": "1523726", "totalCurrentLiabilities": "4244688", "cashAndShortTermInvestments": "1640980" }, "cashflow": { "freeCashFlow": "1026722", "dividendsPaid": null, "issuanceOfDebt": "27768", "issuanceOfStock": null, "repaymentOfDebt": "-719811", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "1931253", "repurchaseOfStock": null, "capitalExpenditures": "-904531" } }, "revenue": 22976260, "cost_of_revenue": 2186565, "gross_profit": 20789695, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3186575, "depreciation_amortisation": 407973, "ebitda": 3584486, "interest_expense": 34242, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2026974, "net_income_continuing_ops": null, "net_income_to_common": 2026974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1640980, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5070982, "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": 6536815, "short_term_debt": 230453, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4244688, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 269078, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1523726, "shares_outstanding": 106359163, "operating_cash_flow": 1931253, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -904531, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -692043, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1026722, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3584486", "netIncome": "2026974", "grossProfit": "20789695", "totalRevenue": "22976260", "costOfRevenue": "2186565", "interestExpense": "34242", "operatingIncome": "3186575", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "407973" }, "balance": { "totalDebt": "269078", "totalAssets": "6536815", "longTermDebt": "0", "shortTermDebt": "230453", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "5070982", "totalShareholderEquity": "1523726", "totalCurrentLiabilities": "4244688", "cashAndShortTermInvestments": "1640980" }, "cashflow": { "freeCashFlow": "1026722", "dividendsPaid": null, "issuanceOfDebt": "27768", "issuanceOfStock": null, "repaymentOfDebt": "-719811", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "1931253", "repurchaseOfStock": null, "capitalExpenditures": "-904531" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+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": 14366000, "total_current_assets": 40274000, "total_assets": 54380000, "short_term_debt": 415000, "long_term_debt": 19762000, "total_debt": 21296000, "total_liabilities": null, "total_equity": 17744000, "shares_outstanding": 106359163, "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": 391301, "ticker_id": 26625, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "21296000", "totalAssets": "54380000", "longTermDebt": "19762000", "shortTermDebt": "415000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "40274000", "totalShareholderEquity": "17744000", "totalCurrentLiabilities": "13911000", "cashAndShortTermInvestments": "14366000" } }, "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": 14366000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 40274000, "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": 54380000, "short_term_debt": 415000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13911000, "long_term_debt": 19762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17744000, "shares_outstanding": 106359163, "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": "21296000", "totalAssets": "54380000", "longTermDebt": "19762000", "shortTermDebt": "415000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "40274000", "totalShareholderEquity": "17744000", "totalCurrentLiabilities": "13911000", "cashAndShortTermInvestments": "14366000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+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": 9336000, "total_current_assets": 26684000, "total_assets": 39540000, "short_term_debt": 189000, "long_term_debt": 8433000, "total_debt": 8924000, "total_liabilities": null, "total_equity": 17441000, "shares_outstanding": 106359163, "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": 391302, "ticker_id": 26625, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:38.170026+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "8924000", "totalAssets": "39540000", "longTermDebt": "8433000", "shortTermDebt": "189000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "26684000", "totalShareholderEquity": "17441000", "totalCurrentLiabilities": "11520000", "cashAndShortTermInvestments": "9336000" } }, "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": 9336000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26684000, "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": 39540000, "short_term_debt": 189000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11520000, "long_term_debt": 8433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17441000, "shares_outstanding": 106359163, "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": "8924000", "totalAssets": "39540000", "longTermDebt": "8433000", "shortTermDebt": "189000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "106359163", "totalCurrentAssets": "26684000", "totalShareholderEquity": "17441000", "totalCurrentLiabilities": "11520000", "cashAndShortTermInvestments": "9336000" } } } ] }, "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": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }