{ "ticker": { "uuid": "cdf78d59-7205-42d0-a604-aa8097675598", "symbol": "G4M", "name": "Gear4music (Holdings) plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/cdf78d59-7205-42d0-a604-aa8097675598/", "api_url": "https://sharemaestro.com/factors/api/tickers/cdf78d59-7205-42d0-a604-aa8097675598/" }, "ticker_metadata": { "id": 28326, "uuid": "cdf78d59-7205-42d0-a604-aa8097675598", "symbol": "G4M", "name": "Gear4music (Holdings) plc", "asset_type": "equity", "market_cap": 48246960, "stock_exchange_id": 19, "industry": "Internet Retail", "sector": "Consumer Cyclical", "description": "Gear4music (Holdings) plc engages in the retail of musical instruments, musician equipment, and audio-visual equipment in the United Kingdom, rest of Europe, and internationally. The company offers pianos, violins, cellos, violas, double bass, bass guitar amps and pedals, guitars, mixers, amps, speakers and audio electronics, drum kits, clarinets, flutes, oboes and piccolos, trumpets, trombones, tubas and french horns, lightweight instruments, guitars and accessories, bass amplification, and drum kits and accessories. It provides its products under Gear4music, Archer, Redsub, SubZero, Minster, WHD, Rosedale, Coppergate, Playlite, Hartwood, Eden, Premier, Premier NXT GEN, G4M, VISION, AVCOM, modul studio solutions, VOXLINK, Studiospares, Lambden Audio, Imperative Audio, and Trojan Pro brand names. It serves through Gear4music websites and showrooms. Gear4music (Holdings) plc was founded in 1995 and is headquartered in York, 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": "cdf78d59-7205-42d0-a604-aa8097675598", "symbol": "G4M", "name": "Gear4music (Holdings) plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/cdf78d59-7205-42d0-a604-aa8097675598/", "api_url": "https://sharemaestro.com/factors/api/tickers/cdf78d59-7205-42d0-a604-aa8097675598/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.35, "value": 0.27, "quality": 0.24, "momentum": 0.9, "coverage": 0.909, "confidence": 0.683, "delta": null }, "headline_factors": { "price": 245, "market_cap": 5139349810, "pe_ratio": 6177.1031, "earnings_yield": 0.0002, "ebitda_to_ev": 0.0019, "shareholder_yield": 0, "roe": 0.0201, "piotroski_f_score": 6, "momentum_12_1": 0.5667, "volatility_252d": 0.4531 }, "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": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:16.704441+00:00", "batch_id": "" }, "size": { "price_close": 245, "market_cap": 5139349810, "market_cap_usd": 5139349810, "enterprise_value": 5162259810, "shares_outstanding": 20976938, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6177.1031, "pb_ratio": 124.307, "ptbv_ratio": 124.307, "ps_ratio": 35.0283, "pcf_ratio": 622.5742, "pfcf_ratio": 1214.6892, "ev_ebitda": 517.4679, "ev_ebit": 1899.2862, "ev_sales": 35.1844, "ev_fcf": 1220.1039, "earnings_yield": 0.0002, "fcf_yield": 0.0008, "price_to_sales": 35.0283, "price_to_book": 124.307, "price_to_cashflow": 622.5742, "ebitda_to_ev": 0.0019, "sales_yield": 0.0284 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2703, "operating_margin": 0.0185, "net_margin": 0.0057, "ebitda_margin": 0.068, "fcf_margin": 0.0288, "roe": 0.0201, "roa": 0.0087, "roic": 0.0317, "roc_greenblatt": null, "asset_turnover": 1.5272, "cash_conversion": 5.0853, "accruals_ratio": -0.0773, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0217, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4129, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.2965, "debt_to_assets": 0.2806, "interest_coverage": 1.6861, "current_ratio": 2.1928, "quick_ratio": 2.1928, "net_debt": 22910000, "local_beta": -0.1233, "volatility_252d": 0.4531, "volatility_60d": 0.663, "max_drawdown_12m": -0.2767, "risk_adjusted_momentum": 1.2507 }, "growth": { "revenue_growth_1y": 0.0162, "revenue_growth_3y_cagr": -0.0021, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.278, "eps_growth_3y_cagr": -0.3932, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6053, "book_value_growth_1y": 0.0244, "revenue_growth": 0.0162, "earnings_growth": 0.278 }, "momentum": { "price_return_1m": 0.0426, "price_return_3m": -0.1373, "price_return_6m": -0.2045, "price_return_9m": -0.1887, "price_return_12m": 0.6333, "price_return_12m_ex1m": 0.5667, "momentum_6m": -0.2045, "momentum_12m": 0.6333, "momentum_12_1": 0.5667, "distance_from_52w_high": -0.2296, "distance_from_52w_low": 0.4, "relative_strength": 0.4602 }, "raw_ttm": { "revenue_ttm": 146720000, "gross_profit_ttm": 39663000, "ebit_ttm": 2718000, "ebitda_ttm": 9976000, "net_income_ttm": 832000, "eps_diluted_ttm": 0.0397, "operating_cash_flow_ttm": 8255000, "capital_expenditure_ttm": -4024000, "fcf_ttm": 4231000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1612000, "cash_and_equivalents": 4045000, "total_current_assets": 59480000, "total_current_liabilities": 27125000, "net_ppe": null, "total_assets": 96070000, "total_debt": 26955000, "total_equity": 41344000, "net_working_capital": 30170000, "book_value_per_share": 1.9709, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.9709 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 97, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 16, "rank_pcf": 40, "rank_ev_ebitda": 37, "rank_ev_ebit": 86, "rank_earnings_yield": 92, "rank_fcf_yield": 37, "rank_dividend_yield": 72, "rank_shareholder_yield": 71, "rank_total_yield": 78, "rank_roe": 64, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 77, "rank_fcf_margin": 64, "rank_piotroski": 31, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 14 }, "composites": { "value_composite": 73, "quality_composite": 76, "momentum_composite": 10, "growth_composite": 32, "yield_composite": 84, "svqf_composite": 96, "vc1_composite": 30, "vc2_composite": 68, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.2546, "os_score": 0.35, "value_percentile": 0.27, "quality_percentile": 0.24, "momentum_percentile": 0.9, "factor_coverage": 0.909, "signal_confidence": 0.683, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 69, "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": 8684, "ticker_id": 28326, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:16.704441+00:00", "batch_id": "", "os_score_delta": null, "price_close": 245, "market_cap": 5139349810, "market_cap_usd": 5139349810, "enterprise_value": 5162259810, "shares_outstanding": 20976938, "fx_rate_to_usd": null, "pe_ratio": 6177.10313702, "pb_ratio": 124.30702907, "ptbv_ratio": 124.30702907, "ps_ratio": 35.02828387, "pcf_ratio": 622.57417444, "pfcf_ratio": 1214.68915386, "ev_ebitda": 517.46790397, "ev_ebit": 1899.28616998, "ev_sales": 35.18443164, "ev_fcf": 1220.10394942, "earnings_yield": 0.00016189, "fcf_yield": 0.0008196, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27033124, "operating_margin": 0.01852508, "net_margin": 0.00567067, "ebitda_margin": 0.06799346, "fcf_margin": 0.02883724, "roe": 0.02012384, "roa": 0.00866035, "roic": 0.03172565, "roc_greenblatt": null, "asset_turnover": 1.52721974, "cash_conversion": 5.08533654, "accruals_ratio": -0.07726658, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.29651163, "debt_to_assets": 0.28057666, "interest_coverage": 1.68610422, "current_ratio": 2.19281106, "quick_ratio": 2.19281106, "net_debt": 22910000, "revenue_growth_1y": 0.01617908, "revenue_growth_3y_cagr": -0.00205892, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.27803379, "eps_growth_3y_cagr": -0.39315642, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.60531716, "book_value_growth_1y": 0.02442267, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.02169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04255319, "price_return_3m": -0.13732394, "price_return_6m": -0.20454545, "price_return_9m": -0.18874172, "price_return_12m": 0.63333333, "price_return_12m_ex1m": 0.56666667, "distance_from_52w_high": -0.22955975, "distance_from_52w_low": 0.4, "relative_strength": 0.46019275, "local_beta": -0.1233, "volatility_252d": 0.453073, "volatility_60d": 0.663027, "max_drawdown_12m": -0.27672956, "revenue_ttm": 146720000, "gross_profit_ttm": 39663000, "ebit_ttm": 2718000, "ebitda_ttm": 9976000, "net_income_ttm": 832000, "eps_diluted_ttm": 0.0396626, "operating_cash_flow_ttm": 8255000, "capital_expenditure_ttm": -4024000, "fcf_ttm": 4231000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1612000, "cash_and_equivalents": 4045000, "total_current_assets": 59480000, "total_current_liabilities": 27125000, "net_ppe": null, "total_assets": 96070000, "total_debt": 26955000, "total_equity": 41344000, "net_working_capital": 30170000, "book_value_per_share": 1.97092636, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.97092636, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 16, "rank_pcf": 40, "rank_ev_ebitda": 37, "rank_ev_ebit": 86, "rank_earnings_yield": 92, "rank_fcf_yield": 37, "rank_dividend_yield": 72, "rank_shareholder_yield": 71, "rank_total_yield": 78, "rank_roe": 64, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 77, "rank_fcf_margin": 64, "rank_piotroski": 31, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 14, "value_composite": 73, "quality_composite": 76, "momentum_composite": 10, "growth_composite": 32, "yield_composite": 84, "svqf_composite": 96, "vc1_composite": 30, "vc2_composite": 68, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 69, "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": 245, "os": 0.35, "value": 0.27, "quality": 0.24, "momentum": 0.9, "confidence": 0.683, "coverage": 0.909, "pe_ratio": 6177.1031, "earnings_yield": 0.0002, "shareholder_yield": 0, "roe": 0.0201, "momentum_12_1": 0.5667, "complete_fields": { "id": 8684, "ticker_id": 28326, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:16.704441+00:00", "batch_id": "", "os_score_delta": null, "price_close": 245, "market_cap": 5139349810, "market_cap_usd": 5139349810, "enterprise_value": 5162259810, "shares_outstanding": 20976938, "fx_rate_to_usd": null, "pe_ratio": 6177.10313702, "pb_ratio": 124.30702907, "ptbv_ratio": 124.30702907, "ps_ratio": 35.02828387, "pcf_ratio": 622.57417444, "pfcf_ratio": 1214.68915386, "ev_ebitda": 517.46790397, "ev_ebit": 1899.28616998, "ev_sales": 35.18443164, "ev_fcf": 1220.10394942, "earnings_yield": 0.00016189, "fcf_yield": 0.0008196, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27033124, "operating_margin": 0.01852508, "net_margin": 0.00567067, "ebitda_margin": 0.06799346, "fcf_margin": 0.02883724, "roe": 0.02012384, "roa": 0.00866035, "roic": 0.03172565, "roc_greenblatt": null, "asset_turnover": 1.52721974, "cash_conversion": 5.08533654, "accruals_ratio": -0.07726658, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.29651163, "debt_to_assets": 0.28057666, "interest_coverage": 1.68610422, "current_ratio": 2.19281106, "quick_ratio": 2.19281106, "net_debt": 22910000, "revenue_growth_1y": 0.01617908, "revenue_growth_3y_cagr": -0.00205892, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.27803379, "eps_growth_3y_cagr": -0.39315642, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.60531716, "book_value_growth_1y": 0.02442267, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.02169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04255319, "price_return_3m": -0.13732394, "price_return_6m": -0.20454545, "price_return_9m": -0.18874172, "price_return_12m": 0.63333333, "price_return_12m_ex1m": 0.56666667, "distance_from_52w_high": -0.22955975, "distance_from_52w_low": 0.4, "relative_strength": 0.46019275, "local_beta": -0.1233, "volatility_252d": 0.453073, "volatility_60d": 0.663027, "max_drawdown_12m": -0.27672956, "revenue_ttm": 146720000, "gross_profit_ttm": 39663000, "ebit_ttm": 2718000, "ebitda_ttm": 9976000, "net_income_ttm": 832000, "eps_diluted_ttm": 0.0396626, "operating_cash_flow_ttm": 8255000, "capital_expenditure_ttm": -4024000, "fcf_ttm": 4231000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1612000, "cash_and_equivalents": 4045000, "total_current_assets": 59480000, "total_current_liabilities": 27125000, "net_ppe": null, "total_assets": 96070000, "total_debt": 26955000, "total_equity": 41344000, "net_working_capital": 30170000, "book_value_per_share": 1.97092636, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.97092636, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 16, "rank_pcf": 40, "rank_ev_ebitda": 37, "rank_ev_ebit": 86, "rank_earnings_yield": 92, "rank_fcf_yield": 37, "rank_dividend_yield": 72, "rank_shareholder_yield": 71, "rank_total_yield": 78, "rank_roe": 64, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 77, "rank_fcf_margin": 64, "rank_piotroski": 31, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 14, "value_composite": 73, "quality_composite": 76, "momentum_composite": 10, "growth_composite": 32, "yield_composite": 84, "svqf_composite": 96, "vc1_composite": 30, "vc2_composite": 68, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 69, "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": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "income_statement": { "revenue": 146720000, "cost_of_revenue": 107057000, "gross_profit": 39663000, "ebit": 2718000, "ebitda": 9976000, "pretax_income": null, "tax_provision": null, "net_income": 832000, "net_income_to_common": 832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5576000, "total_current_assets": 43155000, "total_assets": 81374000, "short_term_debt": null, "long_term_debt": 12000000, "total_debt": 19809000, "total_liabilities": null, "total_equity": 39303000, "shares_outstanding": 20976938, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8255000, "capital_expenditure": -4024000, "free_cash_flow": 4231000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393935, "ticker_id": 28326, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9976000", "netIncome": "832000", "grossProfit": "39663000", "totalRevenue": "146720000", "costOfRevenue": "107057000", "interestExpense": "1612000", "operatingIncome": "2718000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6802000" }, "balance": { "totalDebt": "19809000", "totalAssets": "81374000", "longTermDebt": "12000000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "43155000", "totalShareholderEquity": "39303000", "totalCurrentLiabilities": "21790000", "cashAndShortTermInvestments": "5576000" }, "cashflow": { "freeCashFlow": "4231000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "8255000", "repurchaseOfStock": null, "capitalExpenditures": "-4024000" } }, "revenue": 146720000, "cost_of_revenue": 107057000, "gross_profit": 39663000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2718000, "depreciation_amortisation": 6802000, "ebitda": 9976000, "interest_expense": 1612000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 832000, "net_income_continuing_ops": null, "net_income_to_common": 832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5576000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43155000, "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": 81374000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21790000, "long_term_debt": 12000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39303000, "shares_outstanding": 20976938, "operating_cash_flow": 8255000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4024000, "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": 4231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9976000", "netIncome": "832000", "grossProfit": "39663000", "totalRevenue": "146720000", "costOfRevenue": "107057000", "interestExpense": "1612000", "operatingIncome": "2718000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6802000" }, "balance": { "totalDebt": "19809000", "totalAssets": "81374000", "longTermDebt": "12000000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "43155000", "totalShareholderEquity": "39303000", "totalCurrentLiabilities": "21790000", "cashAndShortTermInvestments": "5576000" }, "cashflow": { "freeCashFlow": "4231000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "8255000", "repurchaseOfStock": null, "capitalExpenditures": "-4024000" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "income_statement": { "revenue": 144384000, "cost_of_revenue": 104947000, "gross_profit": 39437000, "ebit": 2217000, "ebitda": 9264000, "pretax_income": null, "tax_provision": null, "net_income": 651000, "net_income_to_common": 651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4696000, "total_current_assets": 34186000, "total_assets": 75196000, "short_term_debt": null, "long_term_debt": 12000000, "total_debt": 21393000, "total_liabilities": null, "total_equity": 38366000, "shares_outstanding": 20976938, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14624000, "capital_expenditure": -3904000, "free_cash_flow": 10720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7000000 }, "complete_fields": { "id": 393937, "ticker_id": 28326, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9264000", "netIncome": "651000", "grossProfit": "39437000", "totalRevenue": "144384000", "costOfRevenue": "104947000", "interestExpense": "2038000", "operatingIncome": "2217000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6642000" }, "balance": { "totalDebt": "21393000", "totalAssets": "75196000", "longTermDebt": "12000000", "shortTermDebt": null, "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "34186000", "totalShareholderEquity": "38366000", "totalCurrentLiabilities": "15272000", "cashAndShortTermInvestments": "4696000" }, "cashflow": { "freeCashFlow": "10720000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-7000000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "14624000", "repurchaseOfStock": null, "capitalExpenditures": "-3904000" } }, "revenue": 144384000, "cost_of_revenue": 104947000, "gross_profit": 39437000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2217000, "depreciation_amortisation": 6642000, "ebitda": 9264000, "interest_expense": 2038000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 651000, "net_income_continuing_ops": null, "net_income_to_common": 651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4696000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34186000, "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": 75196000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15272000, "long_term_debt": 12000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 38366000, "shares_outstanding": 20976938, "operating_cash_flow": 14624000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9264000", "netIncome": "651000", "grossProfit": "39437000", "totalRevenue": "144384000", "costOfRevenue": "104947000", "interestExpense": "2038000", "operatingIncome": "2217000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6642000" }, "balance": { "totalDebt": "21393000", "totalAssets": "75196000", "longTermDebt": "12000000", "shortTermDebt": null, "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "34186000", "totalShareholderEquity": "38366000", "totalCurrentLiabilities": "15272000", "cashAndShortTermInvestments": "4696000" }, "cashflow": { "freeCashFlow": "10720000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-7000000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "14624000", "repurchaseOfStock": null, "capitalExpenditures": "-3904000" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "income_statement": { "revenue": 152039000, "cost_of_revenue": 112996000, "gross_profit": 39043000, "ebit": 783000, "ebitda": 7178000, "pretax_income": null, "tax_provision": null, "net_income": -644000, "net_income_to_common": -644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4460000, "total_current_assets": 43341000, "total_assets": 84612000, "short_term_debt": null, "long_term_debt": 19000000, "total_debt": 27600000, "total_liabilities": null, "total_equity": 37234000, "shares_outstanding": 20976938, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19706000, "capital_expenditure": -6316000, "free_cash_flow": 13390000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -9000000 }, "complete_fields": { "id": 393938, "ticker_id": 28326, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7178000", "netIncome": "-644000", "grossProfit": "39043000", "totalRevenue": "152039000", "costOfRevenue": "112996000", "interestExpense": "1504000", "operatingIncome": "783000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6081000" }, "balance": { "totalDebt": "27600000", "totalAssets": "84612000", "longTermDebt": "19000000", "shortTermDebt": null, "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "43341000", "totalShareholderEquity": "37234000", "totalCurrentLiabilities": "18777000", "cashAndShortTermInvestments": "4460000" }, "cashflow": { "freeCashFlow": "13390000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-9000000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "19706000", "repurchaseOfStock": null, "capitalExpenditures": "-6316000" } }, "revenue": 152039000, "cost_of_revenue": 112996000, "gross_profit": 39043000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 783000, "depreciation_amortisation": 6081000, "ebitda": 7178000, "interest_expense": 1504000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -644000, "net_income_continuing_ops": null, "net_income_to_common": -644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4460000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43341000, "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": 84612000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18777000, "long_term_debt": 19000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37234000, "shares_outstanding": 20976938, "operating_cash_flow": 19706000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -9000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7178000", "netIncome": "-644000", "grossProfit": "39043000", "totalRevenue": "152039000", "costOfRevenue": "112996000", "interestExpense": "1504000", "operatingIncome": "783000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6081000" }, "balance": { "totalDebt": "27600000", "totalAssets": "84612000", "longTermDebt": "19000000", "shortTermDebt": null, "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "43341000", "totalShareholderEquity": "37234000", "totalCurrentLiabilities": "18777000", "cashAndShortTermInvestments": "4460000" }, "cashflow": { "freeCashFlow": "13390000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-9000000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "19706000", "repurchaseOfStock": null, "capitalExpenditures": "-6316000" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "income_statement": { "revenue": 147630000, "cost_of_revenue": 106500000, "gross_profit": 41130000, "ebit": 5614000, "ebitda": 11110000, "pretax_income": null, "tax_provision": null, "net_income": 3723000, "net_income_to_common": 3723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3903000, "total_current_assets": 53260000, "total_assets": 94265000, "short_term_debt": 0, "long_term_debt": 28000000, "total_debt": 37684000, "total_liabilities": null, "total_equity": 38036000, "shares_outstanding": 20976938, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7587000, "capital_expenditure": -9235000, "free_cash_flow": -16822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 24555000 }, "complete_fields": { "id": 393939, "ticker_id": 28326, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11110000", "netIncome": "3723000", "grossProfit": "41130000", "totalRevenue": "147630000", "costOfRevenue": "106500000", "interestExpense": "958000", "operatingIncome": "5614000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5138000" }, "balance": { "totalDebt": "37684000", "totalAssets": "94265000", "longTermDebt": "28000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "53260000", "totalShareholderEquity": "38036000", "totalCurrentLiabilities": "17412000", "cashAndShortTermInvestments": "3903000" }, "cashflow": { "freeCashFlow": "-16822000", "dividendsPaid": null, "issuanceOfDebt": "28000000", "issuanceOfStock": "124000", "repaymentOfDebt": "-3445000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "-7587000", "repurchaseOfStock": null, "capitalExpenditures": "-9235000" } }, "revenue": 147630000, "cost_of_revenue": 106500000, "gross_profit": 41130000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5614000, "depreciation_amortisation": 5138000, "ebitda": 11110000, "interest_expense": 958000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3723000, "net_income_continuing_ops": null, "net_income_to_common": 3723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3903000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53260000, "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": 94265000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17412000, "long_term_debt": 28000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37684000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 38036000, "shares_outstanding": 20976938, "operating_cash_flow": -7587000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 24555000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11110000", "netIncome": "3723000", "grossProfit": "41130000", "totalRevenue": "147630000", "costOfRevenue": "106500000", "interestExpense": "958000", "operatingIncome": "5614000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5138000" }, "balance": { "totalDebt": "37684000", "totalAssets": "94265000", "longTermDebt": "28000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "53260000", "totalShareholderEquity": "38036000", "totalCurrentLiabilities": "17412000", "cashAndShortTermInvestments": "3903000" }, "cashflow": { "freeCashFlow": "-16822000", "dividendsPaid": null, "issuanceOfDebt": "28000000", "issuanceOfStock": "124000", "repaymentOfDebt": "-3445000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "-7587000", "repurchaseOfStock": null, "capitalExpenditures": "-9235000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+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": 4045000, "total_current_assets": 59480000, "total_assets": 96070000, "short_term_debt": 1860000, "long_term_debt": 20000000, "total_debt": 26955000, "total_liabilities": null, "total_equity": 41344000, "shares_outstanding": 20976938, "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": 393933, "ticker_id": 28326, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "26955000", "totalAssets": "96070000", "longTermDebt": "20000000", "shortTermDebt": "1860000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "59480000", "totalShareholderEquity": "41344000", "totalCurrentLiabilities": "27125000", "cashAndShortTermInvestments": "4045000" } }, "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": 4045000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 59480000, "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": 96070000, "short_term_debt": 1860000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27125000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 41344000, "shares_outstanding": 20976938, "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": "26955000", "totalAssets": "96070000", "longTermDebt": "20000000", "shortTermDebt": "1860000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "59480000", "totalShareholderEquity": "41344000", "totalCurrentLiabilities": "27125000", "cashAndShortTermInvestments": "4045000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+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": 5576000, "total_current_assets": 43155000, "total_assets": 81374000, "short_term_debt": 1869000, "long_term_debt": 12000000, "total_debt": 19809000, "total_liabilities": null, "total_equity": 39303000, "shares_outstanding": 20976938, "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": 393934, "ticker_id": 28326, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "19809000", "totalAssets": "81374000", "longTermDebt": "12000000", "shortTermDebt": "1869000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "43155000", "totalShareholderEquity": "39303000", "totalCurrentLiabilities": "21790000", "cashAndShortTermInvestments": "5576000" } }, "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": 5576000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43155000, "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": 81374000, "short_term_debt": 1869000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21790000, "long_term_debt": 12000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39303000, "shares_outstanding": 20976938, "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": "19809000", "totalAssets": "81374000", "longTermDebt": "12000000", "shortTermDebt": "1869000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "43155000", "totalShareholderEquity": "39303000", "totalCurrentLiabilities": "21790000", "cashAndShortTermInvestments": "5576000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+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": 6553000, "total_current_assets": 50172000, "total_assets": 89605000, "short_term_debt": 1790000, "long_term_debt": 21000000, "total_debt": 29655000, "total_liabilities": null, "total_equity": 37288000, "shares_outstanding": 20976938, "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": 393936, "ticker_id": 28326, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:29.414486+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "29655000", "totalAssets": "89605000", "longTermDebt": "21000000", "shortTermDebt": "1790000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "50172000", "totalShareholderEquity": "37288000", "totalCurrentLiabilities": "22876000", "cashAndShortTermInvestments": "6553000" } }, "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": 6553000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 50172000, "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": 89605000, "short_term_debt": 1790000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22876000, "long_term_debt": 21000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37288000, "shares_outstanding": 20976938, "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": "29655000", "totalAssets": "89605000", "longTermDebt": "21000000", "shortTermDebt": "1790000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "20976938", "totalCurrentAssets": "50172000", "totalShareholderEquity": "37288000", "totalCurrentLiabilities": "22876000", "cashAndShortTermInvestments": "6553000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "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" ] } } }