{ "ticker": { "uuid": "cd4d4b47-2a50-4331-a3ee-5c698e8a4412", "symbol": "NIOX", "name": "NIOX Group Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/cd4d4b47-2a50-4331-a3ee-5c698e8a4412/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd4d4b47-2a50-4331-a3ee-5c698e8a4412/" }, "ticker_metadata": { "id": 30205, "uuid": "cd4d4b47-2a50-4331-a3ee-5c698e8a4412", "symbol": "NIOX", "name": "NIOX Group Plc", "asset_type": "equity", "market_cap": 239797904, "stock_exchange_id": 19, "industry": "Medical Devices", "sector": "Healthcare", "description": "NIOX Group Plc engages in the design, development, and commercialization of medical devices for the diagnosis, monitoring, and management of asthma and COPD worldwide. The company offers NIOX VERO, a non-invasive and point-of-care system that comprises a small portable device, sensors, individual disposable mouthpieces, and breathing handles for the measurement of fractional exhaled nitric oxide (FeNO) level in patients. The company was formerly known as Circassia Group Plc and changed its name to NIOX Group Plc in September 2022. NIOX Group Plc was incorporated in 2006 and is headquartered in Oxford, 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": "cd4d4b47-2a50-4331-a3ee-5c698e8a4412", "symbol": "NIOX", "name": "NIOX Group Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/cd4d4b47-2a50-4331-a3ee-5c698e8a4412/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd4d4b47-2a50-4331-a3ee-5c698e8a4412/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.13, "value": 0.02, "quality": 0.97, "momentum": 0.24, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 60, "market_cap": 25073810820, "pe_ratio": 3581.973, "earnings_yield": 0.0003, "ebitda_to_ev": 0.0006, "shareholder_yield": 0.0002, "roe": 0.1036, "piotroski_f_score": 7, "momentum_12_1": -0.0957, "volatility_252d": 0.3093 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.402484+00:00", "batch_id": "" }, "size": { "price_close": 60, "market_cap": 25073810820, "market_cap_usd": 25073810820, "enterprise_value": 25054910820, "shares_outstanding": 417896847, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3581.973, "pb_ratio": 370.9144, "ptbv_ratio": 370.9144, "ps_ratio": 514.8626, "pcf_ratio": 1628.1695, "pfcf_ratio": 1803.8713, "ev_ebitda": 1637.5759, "ev_ebit": 2341.5805, "ev_sales": 514.4746, "ev_fcf": 1802.5116, "earnings_yield": 0.0003, "fcf_yield": 0.0006, "price_to_sales": 514.8626, "price_to_book": 370.9144, "price_to_cashflow": 1628.1695, "ebitda_to_ev": 0.0006, "sales_yield": 0.0019 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": -0.0, "shareholder_yield": 0.0002, "debt_paydown_yield": null, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.692, "operating_margin": 0.2197, "net_margin": 0.1437, "ebitda_margin": 0.3142, "fcf_margin": 0.2854, "roe": 0.1036, "roa": 0.0919, "roic": 0.1648, "roc_greenblatt": null, "asset_turnover": 0.6391, "cash_conversion": 1.9857, "accruals_ratio": -0.1102, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1867, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4423, "external_financing": 0.0013 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.2353, "debt_to_assets": 0.0131, "interest_coverage": null, "current_ratio": 3.8148, "quick_ratio": 3.8148, "net_debt": -18900000, "local_beta": -0.1293, "volatility_252d": 0.3093, "volatility_60d": 0.6431, "max_drawdown_12m": -0.2737, "risk_adjusted_momentum": -0.3093 }, "growth": { "revenue_growth_1y": 0.1651, "revenue_growth_3y_cagr": 0.1588, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.8017, "eps_growth_3y_cagr": -0.2424, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.142, "book_value_growth_1y": 0.082, "revenue_growth": 0.1651, "earnings_growth": 0.8017 }, "momentum": { "price_return_1m": -0.0382, "price_return_3m": -0.0474, "price_return_6m": -0.1451, "price_return_9m": -0.1868, "price_return_12m": -0.1302, "price_return_12m_ex1m": -0.0957, "momentum_6m": -0.1451, "momentum_12m": -0.1302, "momentum_12_1": -0.0957, "distance_from_52w_high": -0.2103, "distance_from_52w_low": 0.0872, "relative_strength": -0.3034 }, "raw_ttm": { "revenue_ttm": 48700000, "gross_profit_ttm": 33700000, "ebit_ttm": 10700000, "ebitda_ttm": 15300000, "net_income_ttm": 7000000, "eps_diluted_ttm": 0.0168, "operating_cash_flow_ttm": 15400000, "capital_expenditure_ttm": -1500000, "fcf_ttm": 13900000, "dividends_paid_ttm": -5000000, "share_repurchases_ttm": 0, "shares_issued_ttm": 100000, "interest_expense_ttm": 0, "cash_and_equivalents": 19900000, "total_current_assets": 30900000, "total_current_liabilities": 8100000, "net_ppe": null, "total_assets": 76200000, "total_debt": 1000000, "total_equity": 67600000, "net_working_capital": 3400000, "book_value_per_share": 0.1618, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1618 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 88, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 86, "rank_pcf": 84, "rank_ev_ebitda": 89, "rank_ev_ebit": 89, "rank_earnings_yield": 84, "rank_fcf_yield": 53, "rank_dividend_yield": 45, "rank_shareholder_yield": 52, "rank_total_yield": 63, "rank_roe": 35, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 20, "rank_fcf_margin": 11, "rank_piotroski": 20, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 66 }, "composites": { "value_composite": 98, "quality_composite": 3, "momentum_composite": 76, "growth_composite": 6, "yield_composite": 68, "svqf_composite": 93, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.1393, "os_score": 0.13, "value_percentile": 0.02, "quality_percentile": 0.97, "momentum_percentile": 0.24, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 98, "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": 8944, "ticker_id": 30205, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.402484+00:00", "batch_id": "", "os_score_delta": null, "price_close": 60, "market_cap": 25073810820, "market_cap_usd": 25073810820, "enterprise_value": 25054910820, "shares_outstanding": 417896847, "fx_rate_to_usd": null, "pe_ratio": 3581.97297429, "pb_ratio": 370.91436124, "ptbv_ratio": 370.91436124, "ps_ratio": 514.86264517, "pcf_ratio": 1628.16953377, "pfcf_ratio": 1803.87128201, "ev_ebitda": 1637.57587059, "ev_ebit": 2341.58045047, "ev_sales": 514.47455483, "ev_fcf": 1802.51156978, "earnings_yield": 0.00027918, "fcf_yield": 0.00055478, "dividend_yield": 0.00019941, "buyback_yield": -3.99e-06, "shareholder_yield": 0.00019542, "debt_paydown_yield": null, "total_yield": 0.00019542, "gross_margin": 0.69199179, "operating_margin": 0.21971253, "net_margin": 0.14373717, "ebitda_margin": 0.31416838, "fcf_margin": 0.28542094, "roe": 0.1035503, "roa": 0.09186352, "roic": 0.16478439, "roc_greenblatt": null, "asset_turnover": 0.63910761, "cash_conversion": 1.98571429, "accruals_ratio": -0.11023622, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.23529412, "debt_to_assets": 0.01312336, "interest_coverage": null, "current_ratio": 3.81481481, "quick_ratio": 3.81481481, "net_debt": -18900000, "revenue_growth_1y": 0.16507177, "revenue_growth_3y_cagr": 0.15876368, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.80172734, "eps_growth_3y_cagr": -0.24242776, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14197531, "book_value_growth_1y": 0.0819881, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.186684, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03821955, "price_return_3m": -0.04737932, "price_return_6m": -0.14508392, "price_return_9m": -0.18678728, "price_return_12m": -0.13021589, "price_return_12m_ex1m": -0.09565212, "distance_from_52w_high": -0.21032758, "distance_from_52w_low": 0.08723008, "relative_strength": -0.30335647, "local_beta": -0.1293, "volatility_252d": 0.309289, "volatility_60d": 0.643077, "max_drawdown_12m": -0.27368417, "revenue_ttm": 48700000, "gross_profit_ttm": 33700000, "ebit_ttm": 10700000, "ebitda_ttm": 15300000, "net_income_ttm": 7000000, "eps_diluted_ttm": 0.01675055, "operating_cash_flow_ttm": 15400000, "capital_expenditure_ttm": -1500000, "fcf_ttm": 13900000, "dividends_paid_ttm": -5000000, "share_repurchases_ttm": 0, "shares_issued_ttm": 100000, "interest_expense_ttm": 0, "cash_and_equivalents": 19900000, "total_current_assets": 30900000, "total_current_liabilities": 8100000, "net_ppe": null, "total_assets": 76200000, "total_debt": 1000000, "total_equity": 67600000, "net_working_capital": 3400000, "book_value_per_share": 0.16176241, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.16176241, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 88, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 86, "rank_pcf": 84, "rank_ev_ebitda": 89, "rank_ev_ebit": 89, "rank_earnings_yield": 84, "rank_fcf_yield": 53, "rank_dividend_yield": 45, "rank_shareholder_yield": 52, "rank_total_yield": 63, "rank_roe": 35, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 20, "rank_fcf_margin": 11, "rank_piotroski": 20, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 66, "value_composite": 98, "quality_composite": 3, "momentum_composite": 76, "growth_composite": 6, "yield_composite": 68, "svqf_composite": 93, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 98, "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": 60, "os": 0.13, "value": 0.02, "quality": 0.97, "momentum": 0.24, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 3581.973, "earnings_yield": 0.0003, "shareholder_yield": 0.0002, "roe": 0.1036, "momentum_12_1": -0.0957, "complete_fields": { "id": 8944, "ticker_id": 30205, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.402484+00:00", "batch_id": "", "os_score_delta": null, "price_close": 60, "market_cap": 25073810820, "market_cap_usd": 25073810820, "enterprise_value": 25054910820, "shares_outstanding": 417896847, "fx_rate_to_usd": null, "pe_ratio": 3581.97297429, "pb_ratio": 370.91436124, "ptbv_ratio": 370.91436124, "ps_ratio": 514.86264517, "pcf_ratio": 1628.16953377, "pfcf_ratio": 1803.87128201, "ev_ebitda": 1637.57587059, "ev_ebit": 2341.58045047, "ev_sales": 514.47455483, "ev_fcf": 1802.51156978, "earnings_yield": 0.00027918, "fcf_yield": 0.00055478, "dividend_yield": 0.00019941, "buyback_yield": -3.99e-06, "shareholder_yield": 0.00019542, "debt_paydown_yield": null, "total_yield": 0.00019542, "gross_margin": 0.69199179, "operating_margin": 0.21971253, "net_margin": 0.14373717, "ebitda_margin": 0.31416838, "fcf_margin": 0.28542094, "roe": 0.1035503, "roa": 0.09186352, "roic": 0.16478439, "roc_greenblatt": null, "asset_turnover": 0.63910761, "cash_conversion": 1.98571429, "accruals_ratio": -0.11023622, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.23529412, "debt_to_assets": 0.01312336, "interest_coverage": null, "current_ratio": 3.81481481, "quick_ratio": 3.81481481, "net_debt": -18900000, "revenue_growth_1y": 0.16507177, "revenue_growth_3y_cagr": 0.15876368, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.80172734, "eps_growth_3y_cagr": -0.24242776, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14197531, "book_value_growth_1y": 0.0819881, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.186684, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03821955, "price_return_3m": -0.04737932, "price_return_6m": -0.14508392, "price_return_9m": -0.18678728, "price_return_12m": -0.13021589, "price_return_12m_ex1m": -0.09565212, "distance_from_52w_high": -0.21032758, "distance_from_52w_low": 0.08723008, "relative_strength": -0.30335647, "local_beta": -0.1293, "volatility_252d": 0.309289, "volatility_60d": 0.643077, "max_drawdown_12m": -0.27368417, "revenue_ttm": 48700000, "gross_profit_ttm": 33700000, "ebit_ttm": 10700000, "ebitda_ttm": 15300000, "net_income_ttm": 7000000, "eps_diluted_ttm": 0.01675055, "operating_cash_flow_ttm": 15400000, "capital_expenditure_ttm": -1500000, "fcf_ttm": 13900000, "dividends_paid_ttm": -5000000, "share_repurchases_ttm": 0, "shares_issued_ttm": 100000, "interest_expense_ttm": 0, "cash_and_equivalents": 19900000, "total_current_assets": 30900000, "total_current_liabilities": 8100000, "net_ppe": null, "total_assets": 76200000, "total_debt": 1000000, "total_equity": 67600000, "net_working_capital": 3400000, "book_value_per_share": 0.16176241, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.16176241, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 88, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 86, "rank_pcf": 84, "rank_ev_ebitda": 89, "rank_ev_ebit": 89, "rank_earnings_yield": 84, "rank_fcf_yield": 53, "rank_dividend_yield": 45, "rank_shareholder_yield": 52, "rank_total_yield": 63, "rank_roe": 35, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 20, "rank_fcf_margin": 11, "rank_piotroski": 20, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 66, "value_composite": 98, "quality_composite": 3, "momentum_composite": 76, "growth_composite": 6, "yield_composite": 68, "svqf_composite": 93, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 98, "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": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "income_statement": { "revenue": 48700000, "cost_of_revenue": 15000000, "gross_profit": 33700000, "ebit": 10700000, "ebitda": 15300000, "pretax_income": null, "tax_provision": null, "net_income": 7000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19900000, "total_current_assets": 30900000, "total_assets": 76200000, "short_term_debt": 500000, "long_term_debt": 500000, "total_debt": 1000000, "total_liabilities": null, "total_equity": 67600000, "shares_outstanding": 417896847, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15400000, "capital_expenditure": -1500000, "free_cash_flow": 13900000, "dividends_paid": -5000000, "share_repurchases": 0, "shares_issued": 100000, "net_debt_issued": null }, "complete_fields": { "id": 396248, "ticker_id": 30205, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15300000", "netIncome": "7000000", "grossProfit": "33700000", "totalRevenue": "48700000", "costOfRevenue": "15000000", "interestExpense": "0", "operatingIncome": "10700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "2600000", "depreciationAndAmortization": "4100000" }, "balance": { "totalDebt": "1000000", "totalAssets": "76200000", "longTermDebt": "500000", "shortTermDebt": "500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "417896847", "totalCurrentAssets": "30900000", "totalShareholderEquity": "67600000", "totalCurrentLiabilities": "8100000", "cashAndShortTermInvestments": "19900000" }, "cashflow": { "freeCashFlow": "13900000", "dividendsPaid": "-5000000", "issuanceOfDebt": null, "issuanceOfStock": "100000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "15400000", "repurchaseOfStock": "0", "capitalExpenditures": "-1500000" } }, "revenue": 48700000, "cost_of_revenue": 15000000, "gross_profit": 33700000, "research_and_development": 2600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10700000, "depreciation_amortisation": 4100000, "ebitda": 15300000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7000000, "net_income_continuing_ops": null, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30900000, "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": 76200000, "short_term_debt": 500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8100000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 67600000, "shares_outstanding": 417896847, "operating_cash_flow": 15400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5000000, "share_repurchases": 0, "shares_issued": 100000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15300000", "netIncome": "7000000", "grossProfit": "33700000", "totalRevenue": "48700000", "costOfRevenue": "15000000", "interestExpense": "0", "operatingIncome": "10700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "2600000", "depreciationAndAmortization": "4100000" }, "balance": { "totalDebt": "1000000", "totalAssets": "76200000", "longTermDebt": "500000", "shortTermDebt": "500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "417896847", "totalCurrentAssets": "30900000", "totalShareholderEquity": "67600000", "totalCurrentLiabilities": "8100000", "cashAndShortTermInvestments": "19900000" }, "cashflow": { "freeCashFlow": "13900000", "dividendsPaid": "-5000000", "issuanceOfDebt": null, "issuanceOfStock": "100000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "15400000", "repurchaseOfStock": "0", "capitalExpenditures": "-1500000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "income_statement": { "revenue": 41800000, "cost_of_revenue": 11600000, "gross_profit": 30200000, "ebit": 7700000, "ebitda": 12100000, "pretax_income": null, "tax_provision": null, "net_income": 3700000, "net_income_to_common": 3700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10900000, "total_current_assets": 21100000, "total_assets": 68400000, "short_term_debt": 700000, "long_term_debt": 800000, "total_debt": 1500000, "total_liabilities": null, "total_equity": 59500000, "shares_outstanding": 397980550, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17200000, "capital_expenditure": -1000000, "free_cash_flow": 16200000, "dividends_paid": -4200000, "share_repurchases": -21300000, "shares_issued": 100000, "net_debt_issued": null }, "complete_fields": { "id": 396251, "ticker_id": 30205, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12100000", "netIncome": "3700000", "grossProfit": "30200000", "totalRevenue": "41800000", "costOfRevenue": "11600000", "interestExpense": "100000", "operatingIncome": "7700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "2500000", "depreciationAndAmortization": "4200000" }, "balance": { "totalDebt": "1500000", "totalAssets": "68400000", "longTermDebt": "800000", "shortTermDebt": "700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "397980550", "totalCurrentAssets": "21100000", "totalShareholderEquity": "59500000", "totalCurrentLiabilities": "8100000", "cashAndShortTermInvestments": "10900000" }, "cashflow": { "freeCashFlow": "16200000", "dividendsPaid": "-4200000", "issuanceOfDebt": null, "issuanceOfStock": "100000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "17200000", "repurchaseOfStock": "-21300000", "capitalExpenditures": "-1000000" } }, "revenue": 41800000, "cost_of_revenue": 11600000, "gross_profit": 30200000, "research_and_development": 2500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7700000, "depreciation_amortisation": 4200000, "ebitda": 12100000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3700000, "net_income_continuing_ops": null, "net_income_to_common": 3700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21100000, "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": 68400000, "short_term_debt": 700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8100000, "long_term_debt": 800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59500000, "shares_outstanding": 397980550, "operating_cash_flow": 17200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4200000, "share_repurchases": -21300000, "shares_issued": 100000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12100000", "netIncome": "3700000", "grossProfit": "30200000", "totalRevenue": "41800000", "costOfRevenue": "11600000", "interestExpense": "100000", "operatingIncome": "7700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "2500000", "depreciationAndAmortization": "4200000" }, "balance": { "totalDebt": "1500000", "totalAssets": "68400000", "longTermDebt": "800000", "shortTermDebt": "700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "397980550", "totalCurrentAssets": "21100000", "totalShareholderEquity": "59500000", "totalCurrentLiabilities": "8100000", "cashAndShortTermInvestments": "10900000" }, "cashflow": { "freeCashFlow": "16200000", "dividendsPaid": "-4200000", "issuanceOfDebt": null, "issuanceOfStock": "100000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "17200000", "repurchaseOfStock": "-21300000", "capitalExpenditures": "-1000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "income_statement": { "revenue": 36800000, "cost_of_revenue": 10300000, "gross_profit": 26500000, "ebit": 4600000, "ebitda": 8600000, "pretax_income": null, "tax_provision": null, "net_income": 10700000, "net_income_to_common": 10700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19900000, "total_current_assets": 33500000, "total_assets": 91500000, "short_term_debt": 600000, "long_term_debt": 500000, "total_debt": 1100000, "total_liabilities": null, "total_equity": 83800000, "shares_outstanding": 420907123, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11600000, "capital_expenditure": -300000, "free_cash_flow": 11300000, "dividends_paid": -10500000, "share_repurchases": 0, "shares_issued": 100000, "net_debt_issued": null }, "complete_fields": { "id": 396252, "ticker_id": 30205, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8600000", "netIncome": "10700000", "grossProfit": "26500000", "totalRevenue": "36800000", "costOfRevenue": "10300000", "interestExpense": "100000", "operatingIncome": "4600000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2300000", "depreciationAndAmortization": "4400000" }, "balance": { "totalDebt": "1100000", "totalAssets": "91500000", "longTermDebt": "500000", "shortTermDebt": "600000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "420907123", "totalCurrentAssets": "33500000", "totalShareholderEquity": "83800000", "totalCurrentLiabilities": "7200000", "cashAndShortTermInvestments": "19900000" }, "cashflow": { "freeCashFlow": "11300000", "dividendsPaid": "-10500000", "issuanceOfDebt": null, "issuanceOfStock": "100000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "11600000", "repurchaseOfStock": "0", "capitalExpenditures": "-300000" } }, "revenue": 36800000, "cost_of_revenue": 10300000, "gross_profit": 26500000, "research_and_development": 2300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4600000, "depreciation_amortisation": 4400000, "ebitda": 8600000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10700000, "net_income_continuing_ops": null, "net_income_to_common": 10700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33500000, "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": 91500000, "short_term_debt": 600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7200000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 83800000, "shares_outstanding": 420907123, "operating_cash_flow": 11600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10500000, "share_repurchases": 0, "shares_issued": 100000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8600000", "netIncome": "10700000", "grossProfit": "26500000", "totalRevenue": "36800000", "costOfRevenue": "10300000", "interestExpense": "100000", "operatingIncome": "4600000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2300000", "depreciationAndAmortization": "4400000" }, "balance": { "totalDebt": "1100000", "totalAssets": "91500000", "longTermDebt": "500000", "shortTermDebt": "600000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "420907123", "totalCurrentAssets": "33500000", "totalShareholderEquity": "83800000", "totalCurrentLiabilities": "7200000", "cashAndShortTermInvestments": "19900000" }, "cashflow": { "freeCashFlow": "11300000", "dividendsPaid": "-10500000", "issuanceOfDebt": null, "issuanceOfStock": "100000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "11600000", "repurchaseOfStock": "0", "capitalExpenditures": "-300000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "income_statement": { "revenue": 31300000, "cost_of_revenue": 9100000, "gross_profit": 22200000, "ebit": 1800000, "ebitda": 15200000, "pretax_income": null, "tax_provision": null, "net_income": 16100000, "net_income_to_common": 16100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19400000, "total_current_assets": 31400000, "total_assets": 98500000, "short_term_debt": 600000, "long_term_debt": 400000, "total_debt": 1000000, "total_liabilities": null, "total_equity": 81900000, "shares_outstanding": 419577589, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6700000, "capital_expenditure": -100000, "free_cash_flow": 6600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 396253, "ticker_id": 30205, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15200000", "netIncome": "16100000", "grossProfit": "22200000", "totalRevenue": "31300000", "costOfRevenue": "9100000", "interestExpense": "100000", "operatingIncome": "1800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "3200000", "depreciationAndAmortization": "4600000" }, "balance": { "totalDebt": "1000000", "totalAssets": "98500000", "longTermDebt": "400000", "shortTermDebt": "600000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "419577589", "totalCurrentAssets": "31400000", "totalShareholderEquity": "81900000", "totalCurrentLiabilities": "9200000", "cashAndShortTermInvestments": "19400000" }, "cashflow": { "freeCashFlow": "6600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6700000", "repurchaseOfStock": null, "capitalExpenditures": "-100000" } }, "revenue": 31300000, "cost_of_revenue": 9100000, "gross_profit": 22200000, "research_and_development": 3200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1800000, "depreciation_amortisation": 4600000, "ebitda": 15200000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16100000, "net_income_continuing_ops": null, "net_income_to_common": 16100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31400000, "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": 98500000, "short_term_debt": 600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9200000, "long_term_debt": 400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81900000, "shares_outstanding": 419577589, "operating_cash_flow": 6700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15200000", "netIncome": "16100000", "grossProfit": "22200000", "totalRevenue": "31300000", "costOfRevenue": "9100000", "interestExpense": "100000", "operatingIncome": "1800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "3200000", "depreciationAndAmortization": "4600000" }, "balance": { "totalDebt": "1000000", "totalAssets": "98500000", "longTermDebt": "400000", "shortTermDebt": "600000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "419577589", "totalCurrentAssets": "31400000", "totalShareholderEquity": "81900000", "totalCurrentLiabilities": "9200000", "cashAndShortTermInvestments": "19400000" }, "cashflow": { "freeCashFlow": "6600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6700000", "repurchaseOfStock": null, "capitalExpenditures": "-100000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396254, "ticker_id": 30205, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+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": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+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": 19900000, "total_current_assets": 30900000, "total_assets": 76200000, "short_term_debt": 500000, "long_term_debt": 500000, "total_debt": 1000000, "total_liabilities": null, "total_equity": 67600000, "shares_outstanding": 417896847, "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": 396247, "ticker_id": 30205, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1000000", "totalAssets": "76200000", "longTermDebt": "500000", "shortTermDebt": "500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "417896847", "totalCurrentAssets": "30900000", "totalShareholderEquity": "67600000", "totalCurrentLiabilities": "8100000", "cashAndShortTermInvestments": "19900000" } }, "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": 19900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30900000, "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": 76200000, "short_term_debt": 500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8100000, "long_term_debt": 500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 67600000, "shares_outstanding": 417896847, "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": "1000000", "totalAssets": "76200000", "longTermDebt": "500000", "shortTermDebt": "500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "417896847", "totalCurrentAssets": "30900000", "totalShareholderEquity": "67600000", "totalCurrentLiabilities": "8100000", "cashAndShortTermInvestments": "19900000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+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": 11800000, "total_current_assets": 22400000, "total_assets": 71000000, "short_term_debt": 600000, "long_term_debt": 600000, "total_debt": 1200000, "total_liabilities": null, "total_equity": 64400000, "shares_outstanding": 397980550, "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": 396249, "ticker_id": 30205, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1200000", "totalAssets": "71000000", "longTermDebt": "600000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "397980550", "totalCurrentAssets": "22400000", "totalShareholderEquity": "64400000", "totalCurrentLiabilities": "6000000", "cashAndShortTermInvestments": "11800000" } }, "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": 11800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22400000, "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": 71000000, "short_term_debt": 600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6000000, "long_term_debt": 600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 64400000, "shares_outstanding": 397980550, "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": "1200000", "totalAssets": "71000000", "longTermDebt": "600000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "397980550", "totalCurrentAssets": "22400000", "totalShareholderEquity": "64400000", "totalCurrentLiabilities": "6000000", "cashAndShortTermInvestments": "11800000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+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": 10900000, "total_current_assets": 21100000, "total_assets": 68400000, "short_term_debt": 700000, "long_term_debt": 800000, "total_debt": 1500000, "total_liabilities": null, "total_equity": 59500000, "shares_outstanding": 397980550, "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": 396250, "ticker_id": 30205, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:21.931722+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1500000", "totalAssets": "68400000", "longTermDebt": "800000", "shortTermDebt": "700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "397980550", "totalCurrentAssets": "21100000", "totalShareholderEquity": "59500000", "totalCurrentLiabilities": "8100000", "cashAndShortTermInvestments": "10900000" } }, "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": 10900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21100000, "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": 68400000, "short_term_debt": 700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8100000, "long_term_debt": 800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59500000, "shares_outstanding": 397980550, "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": "1500000", "totalAssets": "68400000", "longTermDebt": "800000", "shortTermDebt": "700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "397980550", "totalCurrentAssets": "21100000", "totalShareholderEquity": "59500000", "totalCurrentLiabilities": "8100000", "cashAndShortTermInvestments": "10900000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }