{ "ticker": { "uuid": "c6fb264c-0c42-451d-80cb-2372e649a4be", "symbol": "ZTF", "name": "Zotefoams plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/c6fb264c-0c42-451d-80cb-2372e649a4be/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6fb264c-0c42-451d-80cb-2372e649a4be/" }, "ticker_metadata": { "id": 32719, "uuid": "c6fb264c-0c42-451d-80cb-2372e649a4be", "symbol": "ZTF", "name": "Zotefoams plc", "asset_type": "equity", "market_cap": 204350704, "stock_exchange_id": 19, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Zotefoams plc, together with its subsidiaries, manufactures, distributes, and sells polyolefin foams in Europe, the Middle East, Africa, North America, and Asia. The company offers AZOTE, a polyolefin foam under the Plastazote, Evazote, and Supazote, AZOTE Adapt brands; various high-performance foams manufactured from polyvinylidene fluoride, fluoropolymer, and thermoplastic elastomers under the ZOTEK brand; and Ecozote foam, a cleaner, lighter and more sustainable alternative to traditional chemically blown materials. It also provides T-FIT, a clean and hygiene insulation system. In addition, the company owns and licenses microcellular foam technology and purchases, manufactures and distributes cross-linked block foams. It primarily serves the aerospace, automotive, other transport, industrial packaging, medical, premium and performance footwear, sports and leisure, construction and insulation, and other industries. Zotefoams plc was founded in 1921 and is headquartered in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c6fb264c-0c42-451d-80cb-2372e649a4be", "symbol": "ZTF", "name": "Zotefoams plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/c6fb264c-0c42-451d-80cb-2372e649a4be/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6fb264c-0c42-451d-80cb-2372e649a4be/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.22, "value": 0.21, "quality": 0.24, "momentum": 0.82, "coverage": 0.848, "confidence": 0.516, "delta": null }, "headline_factors": { "price": 424, "market_cap": 20654168264, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0006, "shareholder_yield": 0.0002, "roe": -0.0233, "piotroski_f_score": 3, "momentum_12_1": 0.2463, "volatility_252d": 0.567 }, "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": "2026-06-07T13:37:28.709046+00:00", "batch_id": "" }, "size": { "price_close": 424, "market_cap": 20654168264, "market_cap_usd": 20654168264, "enterprise_value": 20683227264, "shares_outstanding": 48712661, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 175.0442, "ptbv_ratio": 175.0442, "ps_ratio": 139.7525, "pcf_ratio": 826.1337, "pfcf_ratio": 1819.2696, "ev_ebitda": 1683.8905, "ev_ebit": 1140.8289, "ev_sales": 139.9492, "ev_fcf": 1821.8292, "earnings_yield": null, "fcf_yield": 0.0005, "price_to_sales": 139.7525, "price_to_book": 175.0442, "price_to_cashflow": 826.1337, "ebitda_to_ev": 0.0006, "sales_yield": 0.0071 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": -0.0, "shareholder_yield": 0.0002, "debt_paydown_yield": 0.0001, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.3122, "operating_margin": 0.1227, "net_margin": -0.0186, "ebitda_margin": 0.0831, "fcf_margin": 0.0768, "roe": -0.0233, "roa": -0.0154, "roic": 0.0925, "roc_greenblatt": null, "asset_turnover": 0.8269, "cash_conversion": -4.1209, "accruals_ratio": -0.1553, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1533, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2581, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.3658, "debt_to_assets": 0.2088, "interest_coverage": 5.761, "current_ratio": 1.5699, "quick_ratio": 1.5699, "net_debt": 29059000, "local_beta": 1.2815, "volatility_252d": 0.567, "volatility_60d": 0.9339, "max_drawdown_12m": -0.2664, "risk_adjusted_momentum": 0.4344 }, "growth": { "revenue_growth_1y": 0.1639, "revenue_growth_3y_cagr": 0.1362, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0575, "revenue_growth": 0.1639, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0734, "price_return_3m": 0.0471, "price_return_6m": 0.0419, "price_return_9m": 0.0419, "price_return_12m": 0.3378, "price_return_12m_ex1m": 0.2463, "momentum_6m": 0.0419, "momentum_12m": 0.3378, "momentum_12_1": 0.2463, "distance_from_52w_high": -0.0741, "distance_from_52w_low": 0.5649, "relative_strength": 0.1647 }, "raw_ttm": { "revenue_ttm": 147791000, "gross_profit_ttm": 46133000, "ebit_ttm": 18130000, "ebitda_ttm": 12283000, "net_income_ttm": -2755000, "eps_diluted_ttm": -0.0566, "operating_cash_flow_ttm": 25001000, "capital_expenditure_ttm": -13648000, "fcf_ttm": 11353000, "dividends_paid_ttm": -3542000, "share_repurchases_ttm": null, "shares_issued_ttm": 72000, "interest_expense_ttm": 3147000, "cash_and_equivalents": 8257000, "total_current_assets": 75500000, "total_current_liabilities": 48091000, "net_ppe": null, "total_assets": 178732000, "total_debt": 37316000, "total_equity": 117994000, "net_working_capital": 48532000, "book_value_per_share": 2.4222, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.4222 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 53, "rank_pcf": 52, "rank_ev_ebitda": 90, "rank_ev_ebit": 68, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 48, "rank_shareholder_yield": 54, "rank_total_yield": 60, "rank_roe": 72, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 70, "rank_fcf_margin": 47, "rank_piotroski": 93, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 25 }, "composites": { "value_composite": 79, "quality_composite": 76, "momentum_composite": 18, "growth_composite": 21, "yield_composite": 69, "svqf_composite": 74, "vc1_composite": 79, "vc2_composite": 78, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.2245, "os_score": 0.22, "value_percentile": 0.21, "quality_percentile": 0.24, "momentum_percentile": 0.82, "factor_coverage": 0.848, "signal_confidence": 0.516, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 79, "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": 9395, "ticker_id": 32719, "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": "2026-06-07T13:37:28.709046+00:00", "batch_id": "", "os_score_delta": null, "price_close": 424, "market_cap": 20654168264, "market_cap_usd": 20654168264, "enterprise_value": 20683227264, "shares_outstanding": 48712661, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 175.04422482, "ptbv_ratio": 175.04422482, "ps_ratio": 139.75254423, "pcf_ratio": 826.13368521, "pfcf_ratio": 1819.26964362, "ev_ebitda": 1683.89052056, "ev_ebit": 1140.82886178, "ev_sales": 139.94916649, "ev_fcf": 1821.82923139, "earnings_yield": null, "fcf_yield": 0.0005489, "dividend_yield": 0.00017149, "buyback_yield": -3.49e-06, "shareholder_yield": 0.000168, "debt_paydown_yield": 7.781e-05, "total_yield": 0.00024581, "gross_margin": 0.31215027, "operating_margin": 0.12267323, "net_margin": -0.01864119, "ebitda_margin": 0.08311061, "fcf_margin": 0.07681794, "roe": -0.02334864, "roa": -0.01541414, "roic": 0.09246666, "roc_greenblatt": null, "asset_turnover": 0.82688606, "cash_conversion": -4.12087114, "accruals_ratio": -0.15529396, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.36579012, "debt_to_assets": 0.20878186, "interest_coverage": 5.76104226, "current_ratio": 1.56994032, "quick_ratio": 1.56994032, "net_debt": 29059000, "revenue_growth_1y": 0.16393778, "revenue_growth_3y_cagr": 0.13623364, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.05748421, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.153339, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07341772, "price_return_3m": 0.04705504, "price_return_6m": 0.04190982, "price_return_9m": 0.04190982, "price_return_12m": 0.337801, "price_return_12m_ex1m": 0.24630046, "distance_from_52w_high": -0.07411069, "distance_from_52w_low": 0.56488157, "relative_strength": 0.16466042, "local_beta": 1.2815, "volatility_252d": 0.566982, "volatility_60d": 0.933895, "max_drawdown_12m": -0.26637556, "revenue_ttm": 147791000, "gross_profit_ttm": 46133000, "ebit_ttm": 18130000, "ebitda_ttm": 12283000, "net_income_ttm": -2755000, "eps_diluted_ttm": -0.05655614, "operating_cash_flow_ttm": 25001000, "capital_expenditure_ttm": -13648000, "fcf_ttm": 11353000, "dividends_paid_ttm": -3542000, "share_repurchases_ttm": null, "shares_issued_ttm": 72000, "interest_expense_ttm": 3147000, "cash_and_equivalents": 8257000, "total_current_assets": 75500000, "total_current_liabilities": 48091000, "net_ppe": null, "total_assets": 178732000, "total_debt": 37316000, "total_equity": 117994000, "net_working_capital": 48532000, "book_value_per_share": 2.42224501, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.42224501, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 53, "rank_pcf": 52, "rank_ev_ebitda": 90, "rank_ev_ebit": 68, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 48, "rank_shareholder_yield": 54, "rank_total_yield": 60, "rank_roe": 72, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 70, "rank_fcf_margin": 47, "rank_piotroski": 93, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 25, "value_composite": 79, "quality_composite": 76, "momentum_composite": 18, "growth_composite": 21, "yield_composite": 69, "svqf_composite": 74, "vc1_composite": 79, "vc2_composite": 78, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 79, "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": 424, "os": 0.22, "value": 0.21, "quality": 0.24, "momentum": 0.82, "confidence": 0.516, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0002, "roe": -0.0233, "momentum_12_1": 0.2463, "complete_fields": { "id": 9395, "ticker_id": 32719, "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": "2026-06-07T13:37:28.709046+00:00", "batch_id": "", "os_score_delta": null, "price_close": 424, "market_cap": 20654168264, "market_cap_usd": 20654168264, "enterprise_value": 20683227264, "shares_outstanding": 48712661, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 175.04422482, "ptbv_ratio": 175.04422482, "ps_ratio": 139.75254423, "pcf_ratio": 826.13368521, "pfcf_ratio": 1819.26964362, "ev_ebitda": 1683.89052056, "ev_ebit": 1140.82886178, "ev_sales": 139.94916649, "ev_fcf": 1821.82923139, "earnings_yield": null, "fcf_yield": 0.0005489, "dividend_yield": 0.00017149, "buyback_yield": -3.49e-06, "shareholder_yield": 0.000168, "debt_paydown_yield": 7.781e-05, "total_yield": 0.00024581, "gross_margin": 0.31215027, "operating_margin": 0.12267323, "net_margin": -0.01864119, "ebitda_margin": 0.08311061, "fcf_margin": 0.07681794, "roe": -0.02334864, "roa": -0.01541414, "roic": 0.09246666, "roc_greenblatt": null, "asset_turnover": 0.82688606, "cash_conversion": -4.12087114, "accruals_ratio": -0.15529396, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.36579012, "debt_to_assets": 0.20878186, "interest_coverage": 5.76104226, "current_ratio": 1.56994032, "quick_ratio": 1.56994032, "net_debt": 29059000, "revenue_growth_1y": 0.16393778, "revenue_growth_3y_cagr": 0.13623364, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.05748421, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.153339, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07341772, "price_return_3m": 0.04705504, "price_return_6m": 0.04190982, "price_return_9m": 0.04190982, "price_return_12m": 0.337801, "price_return_12m_ex1m": 0.24630046, "distance_from_52w_high": -0.07411069, "distance_from_52w_low": 0.56488157, "relative_strength": 0.16466042, "local_beta": 1.2815, "volatility_252d": 0.566982, "volatility_60d": 0.933895, "max_drawdown_12m": -0.26637556, "revenue_ttm": 147791000, "gross_profit_ttm": 46133000, "ebit_ttm": 18130000, "ebitda_ttm": 12283000, "net_income_ttm": -2755000, "eps_diluted_ttm": -0.05655614, "operating_cash_flow_ttm": 25001000, "capital_expenditure_ttm": -13648000, "fcf_ttm": 11353000, "dividends_paid_ttm": -3542000, "share_repurchases_ttm": null, "shares_issued_ttm": 72000, "interest_expense_ttm": 3147000, "cash_and_equivalents": 8257000, "total_current_assets": 75500000, "total_current_liabilities": 48091000, "net_ppe": null, "total_assets": 178732000, "total_debt": 37316000, "total_equity": 117994000, "net_working_capital": 48532000, "book_value_per_share": 2.42224501, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.42224501, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 53, "rank_pcf": 52, "rank_ev_ebitda": 90, "rank_ev_ebit": 68, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 48, "rank_shareholder_yield": 54, "rank_total_yield": 60, "rank_roe": 72, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 70, "rank_fcf_margin": 47, "rank_piotroski": 93, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 25, "value_composite": 79, "quality_composite": 76, "momentum_composite": 18, "growth_composite": 21, "yield_composite": 69, "svqf_composite": 74, "vc1_composite": 79, "vc2_composite": 78, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 79, "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": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "income_statement": { "revenue": 147791000, "cost_of_revenue": 101658000, "gross_profit": 46133000, "ebit": 18130000, "ebitda": 12283000, "pretax_income": null, "tax_provision": null, "net_income": -2755000, "net_income_to_common": -2755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10534000, "total_current_assets": 71994000, "total_assets": 174749000, "short_term_debt": 34602000, "long_term_debt": null, "total_debt": 43557000, "total_liabilities": null, "total_equity": 109357000, "shares_outstanding": 48712661, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25001000, "capital_expenditure": -13648000, "free_cash_flow": 11353000, "dividends_paid": -3542000, "share_repurchases": null, "shares_issued": 72000, "net_debt_issued": -1607000 }, "complete_fields": { "id": 399540, "ticker_id": 32719, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12283000", "netIncome": "-2755000", "grossProfit": "46133000", "totalRevenue": "147791000", "costOfRevenue": "101658000", "interestExpense": "3147000", "operatingIncome": "18130000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8983000" }, "balance": { "totalDebt": "43557000", "totalAssets": "174749000", "longTermDebt": null, "shortTermDebt": "34602000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "48712661", "totalCurrentAssets": "71994000", "totalShareholderEquity": "109357000", "totalCurrentLiabilities": "51916000", "cashAndShortTermInvestments": "10534000" }, "cashflow": { "freeCashFlow": "11353000", "dividendsPaid": "-3542000", "issuanceOfDebt": "6750000", "issuanceOfStock": "72000", "repaymentOfDebt": "-8357000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "25001000", "repurchaseOfStock": null, "capitalExpenditures": "-13648000" } }, "revenue": 147791000, "cost_of_revenue": 101658000, "gross_profit": 46133000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18130000, "depreciation_amortisation": 8983000, "ebitda": 12283000, "interest_expense": 3147000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2755000, "net_income_continuing_ops": null, "net_income_to_common": -2755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10534000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 71994000, "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": 174749000, "short_term_debt": 34602000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51916000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109357000, "shares_outstanding": 48712661, "operating_cash_flow": 25001000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3542000, "share_repurchases": null, "shares_issued": 72000, "net_debt_issued": -1607000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12283000", "netIncome": "-2755000", "grossProfit": "46133000", "totalRevenue": "147791000", "costOfRevenue": "101658000", "interestExpense": "3147000", "operatingIncome": "18130000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8983000" }, "balance": { "totalDebt": "43557000", "totalAssets": "174749000", "longTermDebt": null, "shortTermDebt": "34602000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "48712661", "totalCurrentAssets": "71994000", "totalShareholderEquity": "109357000", "totalCurrentLiabilities": "51916000", "cashAndShortTermInvestments": "10534000" }, "cashflow": { "freeCashFlow": "11353000", "dividendsPaid": "-3542000", "issuanceOfDebt": "6750000", "issuanceOfStock": "72000", "repaymentOfDebt": "-8357000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "25001000", "repurchaseOfStock": null, "capitalExpenditures": "-13648000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "income_statement": { "revenue": 126975000, "cost_of_revenue": 85920000, "gross_profit": 41055000, "ebit": 15135000, "ebitda": 23597000, "pretax_income": null, "tax_provision": null, "net_income": 9242000, "net_income_to_common": 9242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6294000, "total_current_assets": 72464000, "total_assets": 175609000, "short_term_debt": 36527000, "long_term_debt": null, "total_debt": 37861000, "total_liabilities": null, "total_equity": 115763000, "shares_outstanding": 48601948, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7781000, "capital_expenditure": -8483000, "free_cash_flow": -702000, "dividends_paid": -3350000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 378000 }, "complete_fields": { "id": 399541, "ticker_id": 32719, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23597000", "netIncome": "9242000", "grossProfit": "41055000", "totalRevenue": "126975000", "costOfRevenue": "85920000", "interestExpense": "2540000", "operatingIncome": "15135000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8217000" }, "balance": { "totalDebt": "37861000", "totalAssets": "175609000", "longTermDebt": null, "shortTermDebt": "36527000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "48601948", "totalCurrentAssets": "72464000", "totalShareholderEquity": "115763000", "totalCurrentLiabilities": "51093000", "cashAndShortTermInvestments": "6294000" }, "cashflow": { "freeCashFlow": "-702000", "dividendsPaid": "-3350000", "issuanceOfDebt": "1609000", "issuanceOfStock": "0", "repaymentOfDebt": "-1231000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7781000", "repurchaseOfStock": null, "capitalExpenditures": "-8483000" } }, "revenue": 126975000, "cost_of_revenue": 85920000, "gross_profit": 41055000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15135000, "depreciation_amortisation": 8217000, "ebitda": 23597000, "interest_expense": 2540000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9242000, "net_income_continuing_ops": null, "net_income_to_common": 9242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6294000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72464000, "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": 175609000, "short_term_debt": 36527000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51093000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 115763000, "shares_outstanding": 48601948, "operating_cash_flow": 7781000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3350000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 378000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23597000", "netIncome": "9242000", "grossProfit": "41055000", "totalRevenue": "126975000", "costOfRevenue": "85920000", "interestExpense": "2540000", "operatingIncome": "15135000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8217000" }, "balance": { "totalDebt": "37861000", "totalAssets": "175609000", "longTermDebt": null, "shortTermDebt": "36527000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "48601948", "totalCurrentAssets": "72464000", "totalShareholderEquity": "115763000", "totalCurrentLiabilities": "51093000", "cashAndShortTermInvestments": "6294000" }, "cashflow": { "freeCashFlow": "-702000", "dividendsPaid": "-3350000", "issuanceOfDebt": "1609000", "issuanceOfStock": "0", "repaymentOfDebt": "-1231000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7781000", "repurchaseOfStock": null, "capitalExpenditures": "-8483000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "income_statement": { "revenue": 127369000, "cost_of_revenue": 88639000, "gross_profit": 38730000, "ebit": 13931000, "ebitda": 22282000, "pretax_income": null, "tax_provision": null, "net_income": 10006000, "net_income_to_common": 10006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10594000, "total_current_assets": 66666000, "total_assets": 170359000, "short_term_debt": 37446000, "long_term_debt": 0, "total_debt": 38409000, "total_liabilities": null, "total_equity": 109538000, "shares_outstanding": 48514104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21068000, "capital_expenditure": -7092000, "free_cash_flow": 13976000, "dividends_paid": -3188000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7839000 }, "complete_fields": { "id": 399542, "ticker_id": 32719, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22282000", "netIncome": "10006000", "grossProfit": "38730000", "totalRevenue": "127369000", "costOfRevenue": "88639000", "interestExpense": "1814000", "operatingIncome": "13931000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8245000" }, "balance": { "totalDebt": "38409000", "totalAssets": "170359000", "longTermDebt": "0", "shortTermDebt": "37446000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "48514104", "totalCurrentAssets": "66666000", "totalShareholderEquity": "109538000", "totalCurrentLiabilities": "53231000", "cashAndShortTermInvestments": "10594000" }, "cashflow": { "freeCashFlow": "13976000", "dividendsPaid": "-3188000", "issuanceOfDebt": "43044000", "issuanceOfStock": "0", "repaymentOfDebt": "-50883000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "21068000", "repurchaseOfStock": null, "capitalExpenditures": "-7092000" } }, "revenue": 127369000, "cost_of_revenue": 88639000, "gross_profit": 38730000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13931000, "depreciation_amortisation": 8245000, "ebitda": 22282000, "interest_expense": 1814000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10006000, "net_income_continuing_ops": null, "net_income_to_common": 10006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10594000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 66666000, "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": 170359000, "short_term_debt": 37446000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53231000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109538000, "shares_outstanding": 48514104, "operating_cash_flow": 21068000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3188000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7839000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13976000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22282000", "netIncome": "10006000", "grossProfit": "38730000", "totalRevenue": "127369000", "costOfRevenue": "88639000", "interestExpense": "1814000", "operatingIncome": "13931000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8245000" }, "balance": { "totalDebt": "38409000", "totalAssets": "170359000", "longTermDebt": "0", "shortTermDebt": "37446000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "48514104", "totalCurrentAssets": "66666000", "totalShareholderEquity": "109538000", "totalCurrentLiabilities": "53231000", "cashAndShortTermInvestments": "10594000" }, "cashflow": { "freeCashFlow": "13976000", "dividendsPaid": "-3188000", "issuanceOfDebt": "43044000", "issuanceOfStock": "0", "repaymentOfDebt": "-50883000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "21068000", "repurchaseOfStock": null, "capitalExpenditures": "-7092000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "income_statement": { "revenue": 100750000, "cost_of_revenue": 74184000, "gross_profit": 26566000, "ebit": 8133000, "ebitda": 15748000, "pretax_income": null, "tax_provision": null, "net_income": 4376000, "net_income_to_common": 4376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8055000, "total_current_assets": 58520000, "total_assets": 157915000, "short_term_debt": 26564000, "long_term_debt": 14710000, "total_debt": 42403000, "total_liabilities": null, "total_equity": 97775000, "shares_outstanding": 48424346, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10918000, "capital_expenditure": -7071000, "free_cash_flow": 3847000, "dividends_paid": -3074000, "share_repurchases": null, "shares_issued": 40000, "net_debt_issued": -765000 }, "complete_fields": { "id": 399543, "ticker_id": 32719, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15748000", "netIncome": "4376000", "grossProfit": "26566000", "totalRevenue": "100750000", "costOfRevenue": "74184000", "interestExpense": "1116000", "operatingIncome": "8133000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7624000" }, "balance": { "totalDebt": "42403000", "totalAssets": "157915000", "longTermDebt": "14710000", "shortTermDebt": "26564000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "48424346", "totalCurrentAssets": "58520000", "totalShareholderEquity": "97775000", "totalCurrentLiabilities": "36975000", "cashAndShortTermInvestments": "8055000" }, "cashflow": { "freeCashFlow": "3847000", "dividendsPaid": "-3074000", "issuanceOfDebt": "6974000", "issuanceOfStock": "40000", "repaymentOfDebt": "-7739000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "10918000", "repurchaseOfStock": null, "capitalExpenditures": "-7071000" } }, "revenue": 100750000, "cost_of_revenue": 74184000, "gross_profit": 26566000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8133000, "depreciation_amortisation": 7624000, "ebitda": 15748000, "interest_expense": 1116000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4376000, "net_income_continuing_ops": null, "net_income_to_common": 4376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8055000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58520000, "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": 157915000, "short_term_debt": 26564000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36975000, "long_term_debt": 14710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 97775000, "shares_outstanding": 48424346, "operating_cash_flow": 10918000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3074000, "share_repurchases": null, "shares_issued": 40000, "net_debt_issued": -765000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15748000", "netIncome": "4376000", "grossProfit": "26566000", "totalRevenue": "100750000", "costOfRevenue": "74184000", "interestExpense": "1116000", "operatingIncome": "8133000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7624000" }, "balance": { "totalDebt": "42403000", "totalAssets": "157915000", "longTermDebt": "14710000", "shortTermDebt": "26564000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "48424346", "totalCurrentAssets": "58520000", "totalShareholderEquity": "97775000", "totalCurrentLiabilities": "36975000", "cashAndShortTermInvestments": "8055000" }, "cashflow": { "freeCashFlow": "3847000", "dividendsPaid": "-3074000", "issuanceOfDebt": "6974000", "issuanceOfStock": "40000", "repaymentOfDebt": "-7739000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "10918000", "repurchaseOfStock": null, "capitalExpenditures": "-7071000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+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": 8257000, "total_current_assets": 75500000, "total_assets": 178732000, "short_term_debt": 29380000, "long_term_debt": 5820000, "total_debt": 37316000, "total_liabilities": null, "total_equity": 117994000, "shares_outstanding": 48712661, "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": 399538, "ticker_id": 32719, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "37316000", "totalAssets": "178732000", "longTermDebt": "5820000", "shortTermDebt": "29380000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "48712661", "totalCurrentAssets": "75500000", "totalShareholderEquity": "117994000", "totalCurrentLiabilities": "48091000", "cashAndShortTermInvestments": "8257000" } }, "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": 8257000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 75500000, "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": 178732000, "short_term_debt": 29380000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48091000, "long_term_debt": 5820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 117994000, "shares_outstanding": 48712661, "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": "37316000", "totalAssets": "178732000", "longTermDebt": "5820000", "shortTermDebt": "29380000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "48712661", "totalCurrentAssets": "75500000", "totalShareholderEquity": "117994000", "totalCurrentLiabilities": "48091000", "cashAndShortTermInvestments": "8257000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+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": 10534000, "total_current_assets": 71994000, "total_assets": 174749000, "short_term_debt": 34602000, "long_term_debt": 6821000, "total_debt": 43557000, "total_liabilities": null, "total_equity": 109357000, "shares_outstanding": 48712661, "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": 399539, "ticker_id": 32719, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:32:38.851429+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "43557000", "totalAssets": "174749000", "longTermDebt": "6821000", "shortTermDebt": "34602000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "48712661", "totalCurrentAssets": "71994000", "totalShareholderEquity": "109357000", "totalCurrentLiabilities": "51916000", "cashAndShortTermInvestments": "10534000" } }, "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": 10534000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 71994000, "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": 174749000, "short_term_debt": 34602000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51916000, "long_term_debt": 6821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109357000, "shares_outstanding": 48712661, "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": "43557000", "totalAssets": "174749000", "longTermDebt": "6821000", "shortTermDebt": "34602000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "48712661", "totalCurrentAssets": "71994000", "totalShareholderEquity": "109357000", "totalCurrentLiabilities": "51916000", "cashAndShortTermInvestments": "10534000" } } } ] }, "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": 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" ] } } }