{ "ticker": { "uuid": "c97b08b1-ca86-4f3d-bea3-30fcab9ca943", "symbol": "NCYT", "name": "Novacyt S.A.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/c97b08b1-ca86-4f3d-bea3-30fcab9ca943/", "api_url": "https://sharemaestro.com/factors/api/tickers/c97b08b1-ca86-4f3d-bea3-30fcab9ca943/" }, "ticker_metadata": { "id": 30167, "uuid": "c97b08b1-ca86-4f3d-bea3-30fcab9ca943", "symbol": "NCYT", "name": "Novacyt S.A.", "asset_type": "equity", "market_cap": 36149072, "stock_exchange_id": 19, "industry": "Medical Devices", "sector": "Healthcare", "description": "Novacyt S.A., together with its subsidiaries, develops, manufactures, and commercializes a range of molecular assays and instrumentation to deliver workflows and services for human health, animal health, and environmental sectors. It operates through Yourgene Health and Primer Design segments. The Yourgene Health segment delivers molecular diagnostic and screening solutions, across reproductive health and precision medicine. The Primer Design segment designs, manufactures, and markets molecular real-time qPCR testing devices and reagents in the areas of infectious diseases. It operates in the United Kingdom, France, Europe, the United States, the Asia Pacific, the Middle East, and Africa. The company was incorporated in 2006 and is based in Le V\u00e9sinet, France.", "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": "c97b08b1-ca86-4f3d-bea3-30fcab9ca943", "symbol": "NCYT", "name": "Novacyt S.A.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/c97b08b1-ca86-4f3d-bea3-30fcab9ca943/", "api_url": "https://sharemaestro.com/factors/api/tickers/c97b08b1-ca86-4f3d-bea3-30fcab9ca943/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.08, "value": 0.35, "quality": 0.14, "momentum": 0.23, "coverage": 0.758, "confidence": 0.678, "delta": null }, "headline_factors": { "price": 39.5, "market_cap": 2789736796, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0, "roe": -0.9791, "piotroski_f_score": 4, "momentum_12_1": -0.0189, "volatility_252d": 0.857 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.824068+00:00", "batch_id": "" }, "size": { "price_close": 39.5, "market_cap": 2789736796, "market_cap_usd": 2789736796, "enterprise_value": 2781037796, "shares_outstanding": 70626248, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 119.3623, "ptbv_ratio": 119.3623, "ps_ratio": 139.2849, "pcf_ratio": null, "pfcf_ratio": -282.1907, "ev_ebitda": null, "ev_ebit": -224.6759, "ev_sales": 138.8506, "ev_fcf": -281.3107, "earnings_yield": null, "fcf_yield": -0.0036, "price_to_sales": 139.2849, "price_to_book": 119.3623, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0072 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.6298, "operating_margin": -0.618, "net_margin": -1.1425, "ebitda_margin": -0.4085, "fcf_margin": -0.4936, "roe": -0.9791, "roa": -0.5674, "roic": -0.6327, "roc_greenblatt": null, "asset_turnover": 0.4966, "cash_conversion": 0.432, "accruals_ratio": -0.3441, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2716, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3128, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.0632, "debt_to_assets": 0.2591, "interest_coverage": -20.63, "current_ratio": 4.7502, "quick_ratio": 4.7502, "net_debt": -8699000, "local_beta": -0.1838, "volatility_252d": 0.857, "volatility_60d": 2.1551, "max_drawdown_12m": -0.4217, "risk_adjusted_momentum": -0.0221 }, "growth": { "revenue_growth_1y": 0.0203, "revenue_growth_3y_cagr": -0.0163, "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": -0.5119, "revenue_growth": 0.0203, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1542, "price_return_3m": 0.1567, "price_return_6m": 0.0102, "price_return_9m": 0.0207, "price_return_12m": -0.1702, "price_return_12m_ex1m": -0.0189, "momentum_6m": 0.0102, "momentum_12m": -0.1702, "momentum_12_1": -0.0189, "distance_from_52w_high": -0.2084, "distance_from_52w_low": 0.485, "relative_strength": -0.3433 }, "raw_ttm": { "revenue_ttm": 20029000, "gross_profit_ttm": 12614000, "ebit_ttm": -12378000, "ebitda_ttm": -8182000, "net_income_ttm": -22883000, "eps_diluted_ttm": -0.324, "operating_cash_flow_ttm": -9005000, "capital_expenditure_ttm": -881000, "fcf_ttm": -9886000, "dividends_paid_ttm": null, "share_repurchases_ttm": -17000, "shares_issued_ttm": null, "interest_expense_ttm": 600000, "cash_and_equivalents": 19149000, "total_current_assets": 27741000, "total_current_liabilities": 5840000, "net_ppe": null, "total_assets": 40329000, "total_debt": 10450000, "total_equity": 23372000, "net_working_capital": 3608000, "book_value_per_share": 0.3309, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.3309 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 94, "rank_dividend_yield": 83, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 95, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 25, "rank_fcf_margin": 90, "rank_piotroski": 76, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 71 }, "composites": { "value_composite": 65, "quality_composite": 86, "momentum_composite": 77, "growth_composite": 70, "yield_composite": 83, "svqf_composite": 55, "vc1_composite": 33, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.2214, "os_score": 0.08, "value_percentile": 0.35, "quality_percentile": 0.14, "momentum_percentile": 0.23, "factor_coverage": 0.758, "signal_confidence": 0.678, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 70, "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": 8970, "ticker_id": 30167, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.824068+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.5, "market_cap": 2789736796, "market_cap_usd": 2789736796, "enterprise_value": 2781037796, "shares_outstanding": 70626248, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 119.36234794, "ptbv_ratio": 119.36234794, "ps_ratio": 139.28487673, "pcf_ratio": null, "pfcf_ratio": -282.19065304, "ev_ebitda": null, "ev_ebit": -224.67586007, "ev_sales": 138.85055649, "ev_fcf": -281.31072183, "earnings_yield": null, "fcf_yield": -0.00355479, "dividend_yield": 0, "buyback_yield": 6.09e-06, "shareholder_yield": 6.09e-06, "debt_paydown_yield": null, "total_yield": 6.09e-06, "gross_margin": 0.62978681, "operating_margin": -0.61800389, "net_margin": -1.14249338, "ebitda_margin": -0.40850766, "fcf_margin": -0.4935843, "roe": -0.97907753, "roa": -0.56740807, "roic": -0.6326927, "roc_greenblatt": null, "asset_turnover": 0.49664013, "cash_conversion": 0.43202377, "accruals_ratio": -0.34411962, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.06318748, "debt_to_assets": 0.25911875, "interest_coverage": -20.63, "current_ratio": 4.75017123, "quick_ratio": 4.75017123, "net_debt": -8699000, "revenue_growth_1y": 0.02032603, "revenue_growth_3y_cagr": -0.01628073, "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": -0.51186299, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.271593, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15417561, "price_return_3m": 0.15666172, "price_return_6m": 0.01023023, "price_return_9m": 0.02067181, "price_return_12m": -0.17016803, "price_return_12m_ex1m": -0.0189075, "distance_from_52w_high": -0.20841687, "distance_from_52w_low": 0.48496241, "relative_strength": -0.34330861, "local_beta": -0.1838, "volatility_252d": 0.856976, "volatility_60d": 2.155068, "max_drawdown_12m": -0.42173913, "revenue_ttm": 20029000, "gross_profit_ttm": 12614000, "ebit_ttm": -12378000, "ebitda_ttm": -8182000, "net_income_ttm": -22883000, "eps_diluted_ttm": -0.32400135, "operating_cash_flow_ttm": -9005000, "capital_expenditure_ttm": -881000, "fcf_ttm": -9886000, "dividends_paid_ttm": null, "share_repurchases_ttm": -17000, "shares_issued_ttm": null, "interest_expense_ttm": 600000, "cash_and_equivalents": 19149000, "total_current_assets": 27741000, "total_current_liabilities": 5840000, "net_ppe": null, "total_assets": 40329000, "total_debt": 10450000, "total_equity": 23372000, "net_working_capital": 3608000, "book_value_per_share": 0.33092513, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.33092513, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 94, "rank_dividend_yield": 83, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 95, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 25, "rank_fcf_margin": 90, "rank_piotroski": 76, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 71, "value_composite": 65, "quality_composite": 86, "momentum_composite": 77, "growth_composite": 70, "yield_composite": 83, "svqf_composite": 55, "vc1_composite": 33, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 70, "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": 39.5, "os": 0.08, "value": 0.35, "quality": 0.14, "momentum": 0.23, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0, "roe": -0.9791, "momentum_12_1": -0.0189, "complete_fields": { "id": 8970, "ticker_id": 30167, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.824068+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.5, "market_cap": 2789736796, "market_cap_usd": 2789736796, "enterprise_value": 2781037796, "shares_outstanding": 70626248, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 119.36234794, "ptbv_ratio": 119.36234794, "ps_ratio": 139.28487673, "pcf_ratio": null, "pfcf_ratio": -282.19065304, "ev_ebitda": null, "ev_ebit": -224.67586007, "ev_sales": 138.85055649, "ev_fcf": -281.31072183, "earnings_yield": null, "fcf_yield": -0.00355479, "dividend_yield": 0, "buyback_yield": 6.09e-06, "shareholder_yield": 6.09e-06, "debt_paydown_yield": null, "total_yield": 6.09e-06, "gross_margin": 0.62978681, "operating_margin": -0.61800389, "net_margin": -1.14249338, "ebitda_margin": -0.40850766, "fcf_margin": -0.4935843, "roe": -0.97907753, "roa": -0.56740807, "roic": -0.6326927, "roc_greenblatt": null, "asset_turnover": 0.49664013, "cash_conversion": 0.43202377, "accruals_ratio": -0.34411962, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.06318748, "debt_to_assets": 0.25911875, "interest_coverage": -20.63, "current_ratio": 4.75017123, "quick_ratio": 4.75017123, "net_debt": -8699000, "revenue_growth_1y": 0.02032603, "revenue_growth_3y_cagr": -0.01628073, "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": -0.51186299, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.271593, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15417561, "price_return_3m": 0.15666172, "price_return_6m": 0.01023023, "price_return_9m": 0.02067181, "price_return_12m": -0.17016803, "price_return_12m_ex1m": -0.0189075, "distance_from_52w_high": -0.20841687, "distance_from_52w_low": 0.48496241, "relative_strength": -0.34330861, "local_beta": -0.1838, "volatility_252d": 0.856976, "volatility_60d": 2.155068, "max_drawdown_12m": -0.42173913, "revenue_ttm": 20029000, "gross_profit_ttm": 12614000, "ebit_ttm": -12378000, "ebitda_ttm": -8182000, "net_income_ttm": -22883000, "eps_diluted_ttm": -0.32400135, "operating_cash_flow_ttm": -9005000, "capital_expenditure_ttm": -881000, "fcf_ttm": -9886000, "dividends_paid_ttm": null, "share_repurchases_ttm": -17000, "shares_issued_ttm": null, "interest_expense_ttm": 600000, "cash_and_equivalents": 19149000, "total_current_assets": 27741000, "total_current_liabilities": 5840000, "net_ppe": null, "total_assets": 40329000, "total_debt": 10450000, "total_equity": 23372000, "net_working_capital": 3608000, "book_value_per_share": 0.33092513, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.33092513, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 94, "rank_dividend_yield": 83, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 95, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 25, "rank_fcf_margin": 90, "rank_piotroski": 76, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 71, "value_composite": 65, "quality_composite": 86, "momentum_composite": 77, "growth_composite": 70, "yield_composite": 83, "svqf_composite": 55, "vc1_composite": 33, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "income_statement": { "revenue": 20029000, "cost_of_revenue": 7415000, "gross_profit": 12614000, "ebit": -12378000, "ebitda": -8182000, "pretax_income": null, "tax_provision": null, "net_income": -22883000, "net_income_to_common": -22883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19149000, "total_current_assets": 27741000, "total_assets": 40329000, "short_term_debt": 856000, "long_term_debt": 9594000, "total_debt": 10450000, "total_liabilities": null, "total_equity": 23372000, "shares_outstanding": 70626248, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9005000, "capital_expenditure": -881000, "free_cash_flow": -9886000, "dividends_paid": null, "share_repurchases": -17000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396169, "ticker_id": 30167, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8182000", "netIncome": "-22883000", "grossProfit": "12614000", "totalRevenue": "20029000", "costOfRevenue": "7415000", "interestExpense": "600000", "operatingIncome": "-12378000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "4112000", "depreciationAndAmortization": "18564000" }, "balance": { "totalDebt": "10450000", "totalAssets": "40329000", "longTermDebt": "9594000", "shortTermDebt": "856000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "27741000", "totalShareholderEquity": "23372000", "totalCurrentLiabilities": "5840000", "cashAndShortTermInvestments": "19149000" }, "cashflow": { "freeCashFlow": "-9886000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-9005000", "repurchaseOfStock": "-17000", "capitalExpenditures": "-881000" } }, "revenue": 20029000, "cost_of_revenue": 7415000, "gross_profit": 12614000, "research_and_development": 4112000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12378000, "depreciation_amortisation": 18564000, "ebitda": -8182000, "interest_expense": 600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -22883000, "net_income_continuing_ops": null, "net_income_to_common": -22883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19149000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27741000, "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": 40329000, "short_term_debt": 856000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5840000, "long_term_debt": 9594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23372000, "shares_outstanding": 70626248, "operating_cash_flow": -9005000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -17000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9886000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8182000", "netIncome": "-22883000", "grossProfit": "12614000", "totalRevenue": "20029000", "costOfRevenue": "7415000", "interestExpense": "600000", "operatingIncome": "-12378000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "4112000", "depreciationAndAmortization": "18564000" }, "balance": { "totalDebt": "10450000", "totalAssets": "40329000", "longTermDebt": "9594000", "shortTermDebt": "856000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "27741000", "totalShareholderEquity": "23372000", "totalCurrentLiabilities": "5840000", "cashAndShortTermInvestments": "19149000" }, "cashflow": { "freeCashFlow": "-9886000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-9005000", "repurchaseOfStock": "-17000", "capitalExpenditures": "-881000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "income_statement": { "revenue": 19630000, "cost_of_revenue": -12444000, "gross_profit": 32074000, "ebit": 3365000, "ebitda": -31380000, "pretax_income": null, "tax_provision": null, "net_income": -41758000, "net_income_to_common": -41758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30453000, "total_current_assets": 39376000, "total_assets": 70632000, "short_term_debt": 1257000, "long_term_debt": 10621000, "total_debt": 11878000, "total_liabilities": null, "total_equity": 47880000, "shares_outstanding": 70626248, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9149000, "capital_expenditure": -1861000, "free_cash_flow": -11010000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 25000, "net_debt_issued": null }, "complete_fields": { "id": 396171, "ticker_id": 30167, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-31380000", "netIncome": "-41758000", "grossProfit": "32074000", "totalRevenue": "19630000", "costOfRevenue": "-12444000", "interestExpense": "692000", "operatingIncome": "3365000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "2767000", "depreciationAndAmortization": "-202000" }, "balance": { "totalDebt": "11878000", "totalAssets": "70632000", "longTermDebt": "10621000", "shortTermDebt": "1257000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "39376000", "totalShareholderEquity": "47880000", "totalCurrentLiabilities": "6220000", "cashAndShortTermInvestments": "30453000" }, "cashflow": { "freeCashFlow": "-11010000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "25000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-9149000", "repurchaseOfStock": null, "capitalExpenditures": "-1861000" } }, "revenue": 19630000, "cost_of_revenue": -12444000, "gross_profit": 32074000, "research_and_development": 2767000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3365000, "depreciation_amortisation": -202000, "ebitda": -31380000, "interest_expense": 692000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -41758000, "net_income_continuing_ops": null, "net_income_to_common": -41758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30453000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39376000, "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": 70632000, "short_term_debt": 1257000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6220000, "long_term_debt": 10621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47880000, "shares_outstanding": 70626248, "operating_cash_flow": -9149000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 25000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-31380000", "netIncome": "-41758000", "grossProfit": "32074000", "totalRevenue": "19630000", "costOfRevenue": "-12444000", "interestExpense": "692000", "operatingIncome": "3365000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "2767000", "depreciationAndAmortization": "-202000" }, "balance": { "totalDebt": "11878000", "totalAssets": "70632000", "longTermDebt": "10621000", "shortTermDebt": "1257000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "39376000", "totalShareholderEquity": "47880000", "totalCurrentLiabilities": "6220000", "cashAndShortTermInvestments": "30453000" }, "cashflow": { "freeCashFlow": "-11010000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "25000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-9149000", "repurchaseOfStock": null, "capitalExpenditures": "-1861000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "income_statement": { "revenue": 10621000, "cost_of_revenue": 7130000, "gross_profit": 3491000, "ebit": -15827000, "ebitda": -12385000, "pretax_income": null, "tax_provision": null, "net_income": -28292000, "net_income_to_common": -28292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44054000, "total_current_assets": 86448000, "total_assets": 133815000, "short_term_debt": 1209000, "long_term_debt": 12495000, "total_debt": 13704000, "total_liabilities": null, "total_equity": 87242000, "shares_outstanding": 70626248, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22377000, "capital_expenditure": -671000, "free_cash_flow": -23048000, "dividends_paid": null, "share_repurchases": -47000, "shares_issued": null, "net_debt_issued": -2355000 }, "complete_fields": { "id": 396172, "ticker_id": 30167, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-12385000", "netIncome": "-28292000", "grossProfit": "3491000", "totalRevenue": "10621000", "costOfRevenue": "7130000", "interestExpense": "2436000", "operatingIncome": "-15827000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2850000", "depreciationAndAmortization": "9643000" }, "balance": { "totalDebt": "13704000", "totalAssets": "133815000", "longTermDebt": "12495000", "shortTermDebt": "1209000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "86448000", "totalShareholderEquity": "87242000", "totalCurrentLiabilities": "29565000", "cashAndShortTermInvestments": "44054000" }, "cashflow": { "freeCashFlow": "-23048000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2355000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-22377000", "repurchaseOfStock": "-47000", "capitalExpenditures": "-671000" } }, "revenue": 10621000, "cost_of_revenue": 7130000, "gross_profit": 3491000, "research_and_development": 2850000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15827000, "depreciation_amortisation": 9643000, "ebitda": -12385000, "interest_expense": 2436000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -28292000, "net_income_continuing_ops": null, "net_income_to_common": -28292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44054000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 86448000, "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": 133815000, "short_term_debt": 1209000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29565000, "long_term_debt": 12495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 87242000, "shares_outstanding": 70626248, "operating_cash_flow": -22377000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -47000, "shares_issued": null, "net_debt_issued": -2355000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -23048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-12385000", "netIncome": "-28292000", "grossProfit": "3491000", "totalRevenue": "10621000", "costOfRevenue": "7130000", "interestExpense": "2436000", "operatingIncome": "-15827000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2850000", "depreciationAndAmortization": "9643000" }, "balance": { "totalDebt": "13704000", "totalAssets": "133815000", "longTermDebt": "12495000", "shortTermDebt": "1209000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "86448000", "totalShareholderEquity": "87242000", "totalCurrentLiabilities": "29565000", "cashAndShortTermInvestments": "44054000" }, "cashflow": { "freeCashFlow": "-23048000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2355000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-22377000", "repurchaseOfStock": "-47000", "capitalExpenditures": "-671000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "income_statement": { "revenue": 21040000, "cost_of_revenue": 15294000, "gross_profit": 5746000, "ebit": -15675000, "ebitda": -11677000, "pretax_income": null, "tax_provision": null, "net_income": -25730000, "net_income_to_common": -25730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86973000, "total_current_assets": 127238000, "total_assets": 140901000, "short_term_debt": 609000, "long_term_debt": 263000, "total_debt": 872000, "total_liabilities": null, "total_equity": 115216000, "shares_outstanding": 70626248, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13729000, "capital_expenditure": -416000, "free_cash_flow": -14145000, "dividends_paid": null, "share_repurchases": -13000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396173, "ticker_id": 30167, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11677000", "netIncome": "-25730000", "grossProfit": "5746000", "totalRevenue": "21040000", "costOfRevenue": "15294000", "interestExpense": "458000", "operatingIncome": "-15675000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "5047000", "depreciationAndAmortization": "7918000" }, "balance": { "totalDebt": "872000", "totalAssets": "140901000", "longTermDebt": "263000", "shortTermDebt": "609000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "127238000", "totalShareholderEquity": "115216000", "totalCurrentLiabilities": "24236000", "cashAndShortTermInvestments": "86973000" }, "cashflow": { "freeCashFlow": "-14145000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-13729000", "repurchaseOfStock": "-13000", "capitalExpenditures": "-416000" } }, "revenue": 21040000, "cost_of_revenue": 15294000, "gross_profit": 5746000, "research_and_development": 5047000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15675000, "depreciation_amortisation": 7918000, "ebitda": -11677000, "interest_expense": 458000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -25730000, "net_income_continuing_ops": null, "net_income_to_common": -25730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86973000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 127238000, "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": 140901000, "short_term_debt": 609000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24236000, "long_term_debt": 263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 115216000, "shares_outstanding": 70626248, "operating_cash_flow": -13729000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -13000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11677000", "netIncome": "-25730000", "grossProfit": "5746000", "totalRevenue": "21040000", "costOfRevenue": "15294000", "interestExpense": "458000", "operatingIncome": "-15675000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "5047000", "depreciationAndAmortization": "7918000" }, "balance": { "totalDebt": "872000", "totalAssets": "140901000", "longTermDebt": "263000", "shortTermDebt": "609000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "127238000", "totalShareholderEquity": "115216000", "totalCurrentLiabilities": "24236000", "cashAndShortTermInvestments": "86973000" }, "cashflow": { "freeCashFlow": "-14145000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-13729000", "repurchaseOfStock": "-13000", "capitalExpenditures": "-416000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": -29000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 396174, "ticker_id": 30167, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-29000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -29000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-29000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+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": 19149000, "total_current_assets": 27741000, "total_assets": 40329000, "short_term_debt": 856000, "long_term_debt": 9594000, "total_debt": 10450000, "total_liabilities": null, "total_equity": 23372000, "shares_outstanding": 70626248, "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": 396168, "ticker_id": 30167, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "10450000", "totalAssets": "40329000", "longTermDebt": "9594000", "shortTermDebt": "856000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "27741000", "totalShareholderEquity": "23372000", "totalCurrentLiabilities": "5840000", "cashAndShortTermInvestments": "19149000" } }, "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": 19149000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27741000, "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": 40329000, "short_term_debt": 856000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5840000, "long_term_debt": 9594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23372000, "shares_outstanding": 70626248, "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": "10450000", "totalAssets": "40329000", "longTermDebt": "9594000", "shortTermDebt": "856000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "27741000", "totalShareholderEquity": "23372000", "totalCurrentLiabilities": "5840000", "cashAndShortTermInvestments": "19149000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+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": 30453000, "total_current_assets": 39376000, "total_assets": 70632000, "short_term_debt": 1257000, "long_term_debt": 10621000, "total_debt": 11878000, "total_liabilities": null, "total_equity": 47880000, "shares_outstanding": 70626248, "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": 396170, "ticker_id": 30167, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:45.804228+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "11878000", "totalAssets": "70632000", "longTermDebt": "10621000", "shortTermDebt": "1257000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "39376000", "totalShareholderEquity": "47880000", "totalCurrentLiabilities": "6220000", "cashAndShortTermInvestments": "30453000" } }, "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": 30453000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39376000, "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": 70632000, "short_term_debt": 1257000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6220000, "long_term_debt": 10621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47880000, "shares_outstanding": 70626248, "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": "11878000", "totalAssets": "70632000", "longTermDebt": "10621000", "shortTermDebt": "1257000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "70626248", "totalCurrentAssets": "39376000", "totalShareholderEquity": "47880000", "totalCurrentLiabilities": "6220000", "cashAndShortTermInvestments": "30453000" } } } ] }, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }