{ "ticker": { "uuid": "ceeeeb41-8286-49b7-94ee-0516318d89cd", "symbol": "TND", "name": "Tandem Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/ceeeeb41-8286-49b7-94ee-0516318d89cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/ceeeeb41-8286-49b7-94ee-0516318d89cd/" }, "ticker_metadata": { "id": 31474, "uuid": "ceeeeb41-8286-49b7-94ee-0516318d89cd", "symbol": "TND", "name": "Tandem Group plc", "asset_type": "equity", "market_cap": 9380104, "stock_exchange_id": 19, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Tandem Group plc designs, develops, distributes, and retails of sports, leisure, and mobility products in the United Kingdom. It operates in four segments: Toy, Sports & Leisure, Bicycles, and Home & Garden. The company offers bicycles and accessories under the Amflow, Boss, Claud Butler, Dashel, Dawes, Elswick, Falcon, Gocycle, Hoy, Orbea, Pure, Swytch, Squish, Tern, Trek, Whyte, VanMoof, and Zombie brands; football training products under the Kickmaster name; golf products under the Ben Sayers and Pro Rider brands; and garden and homewares products under the Airwave, Airwave Four Seasons, Garden Trading, Greenhurts, and Jack Stonehouse brand names. It also provides outdoor play products under the Airwave and Hedstrom brands; and snooker, pool, and table sports products under the Pot Black brand. In addition, the company offers wheeled toys under the Barbie, Batman, Bing, Bluey, CoComelon, Disney Frozen, Disney Junior Mickey, Disney Junior Minnie, Disney Moana, Disney Princes, Disney Stitch, Disney Winnie the Pooh, Dora, Gabby's Dollhouse, Hey Duggee, Jurassic World, Li-Fe, L.O.L. Surprise!, Marvel Avengers, Marvel Spider-Man, Marvel Spidey and His Amazing Friends, Minions, Monster High, MoVe, MoVe Squishles, MoVe Pet2go, Nerf, Paw Patrol, Peppa Pig, Star Wars, Superman, Sonic The Hedgehog, SpongeBob SquarePants, Stunted, Teenage Mutant Ninja Turtles, Thomas & Friends, Transformers, Unicorn Academy, Wired, and Wicked brand names. The company was incorporated in 1958 and is headquartered in Birmingham, 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": "ceeeeb41-8286-49b7-94ee-0516318d89cd", "symbol": "TND", "name": "Tandem Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/ceeeeb41-8286-49b7-94ee-0516318d89cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/ceeeeb41-8286-49b7-94ee-0516318d89cd/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.88, "value": 0.92, "quality": 0.32, "momentum": 0.68, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 170, "market_cap": 938010190, "pe_ratio": 1103.5414, "earnings_yield": 0.0009, "ebitda_to_ev": 0.0013, "shareholder_yield": -0.0001, "roe": 0.0326, "piotroski_f_score": 8, "momentum_12_1": 0.046, "volatility_252d": 0.238 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:12.743556+00:00", "batch_id": "" }, "size": { "price_close": 170, "market_cap": 938010190, "market_cap_usd": 938010190, "enterprise_value": 939911190, "shares_outstanding": 5517707, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1103.5414, "pb_ratio": 35.9515, "ptbv_ratio": 35.9515, "ps_ratio": 35.8663, "pcf_ratio": 387.7678, "pfcf_ratio": 388.8931, "ev_ebitda": 762.9149, "ev_ebit": 978.0553, "ev_sales": 35.9389, "ev_fcf": 389.6813, "earnings_yield": 0.0009, "fcf_yield": 0.0026, "price_to_sales": 35.8663, "price_to_book": 35.9515, "price_to_cashflow": 387.7678, "ebitda_to_ev": 0.0013, "sales_yield": 0.0278 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0001, "shareholder_yield": -0.0001, "debt_paydown_yield": 0.0003, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.3109, "operating_margin": 0.0367, "net_margin": 0.0325, "ebitda_margin": 0.0471, "fcf_margin": 0.0922, "roe": 0.0326, "roa": 0.0243, "roic": 0.0257, "roc_greenblatt": null, "asset_turnover": 0.7472, "cash_conversion": 2.8376, "accruals_ratio": -0.0448, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0799, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2323, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.543, "debt_to_assets": 0.0984, "interest_coverage": 2.9479, "current_ratio": 2.202, "quick_ratio": 2.202, "net_debt": 1901000, "local_beta": -0.1517, "volatility_252d": 0.238, "volatility_60d": 0.452, "max_drawdown_12m": -0.2547, "risk_adjusted_momentum": 0.1931 }, "growth": { "revenue_growth_1y": 0.0623, "revenue_growth_3y_cagr": -0.0067, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.0804, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0819, "revenue_growth": 0.0623, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0002, "price_return_3m": 0, "price_return_6m": -0.0202, "price_return_9m": -0.1371, "price_return_12m": 0.0462, "price_return_12m_ex1m": 0.046, "momentum_6m": -0.0202, "momentum_12m": 0.0462, "momentum_12_1": 0.046, "distance_from_52w_high": -0.2202, "distance_from_52w_low": 0.0463, "relative_strength": -0.127 }, "raw_ttm": { "revenue_ttm": 26153000, "gross_profit_ttm": 8130000, "ebit_ttm": 961000, "ebitda_ttm": 1232000, "net_income_ttm": 850000, "eps_diluted_ttm": 0.154, "operating_cash_flow_ttm": 2419000, "capital_expenditure_ttm": -7000, "fcf_ttm": 2412000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 58000, "interest_expense_ttm": 326000, "cash_and_equivalents": 1543000, "total_current_assets": 12558000, "total_current_liabilities": 5703000, "net_ppe": null, "total_assets": 35000000, "total_debt": 3444000, "total_equity": 26091000, "net_working_capital": 5566000, "book_value_per_share": 4.7286, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.7286 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 35, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 17, "rank_pcf": 23, "rank_ev_ebitda": 57, "rank_ev_ebit": 61, "rank_earnings_yield": 33, "rank_fcf_yield": 12, "rank_dividend_yield": 92, "rank_shareholder_yield": 85, "rank_total_yield": 61, "rank_roe": 61, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 70, "rank_fcf_margin": 41, "rank_piotroski": 9, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47 }, "composites": { "value_composite": 8, "quality_composite": 68, "momentum_composite": 32, "growth_composite": 33, "yield_composite": 88, "svqf_composite": 17, "vc1_composite": 9, "vc2_composite": 16, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 12, "quality_value_composite": 0.5426, "os_score": 0.88, "value_percentile": 0.92, "quality_percentile": 0.32, "momentum_percentile": 0.68, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 16, "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": 9232, "ticker_id": 31474, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:12.743556+00:00", "batch_id": "", "os_score_delta": null, "price_close": 170, "market_cap": 938010190, "market_cap_usd": 938010190, "enterprise_value": 939911190, "shares_outstanding": 5517707, "fx_rate_to_usd": null, "pe_ratio": 1103.5414, "pb_ratio": 35.9514848, "ptbv_ratio": 35.9514848, "ps_ratio": 35.86625588, "pcf_ratio": 387.76775114, "pfcf_ratio": 388.8931136, "ev_ebitda": 762.91492695, "ev_ebit": 978.0553486, "ev_sales": 35.93894352, "ev_fcf": 389.68125622, "earnings_yield": 0.00090617, "fcf_yield": 0.0025662, "dividend_yield": 0, "buyback_yield": -6.183e-05, "shareholder_yield": -6.183e-05, "debt_paydown_yield": 0.00027185, "total_yield": 0.00021002, "gross_margin": 0.310863, "operating_margin": 0.03674531, "net_margin": 0.03250105, "ebitda_margin": 0.04710741, "fcf_margin": 0.09222651, "roe": 0.03257828, "roa": 0.02428571, "roic": 0.02574843, "roc_greenblatt": null, "asset_turnover": 0.74722857, "cash_conversion": 2.83764706, "accruals_ratio": -0.04482857, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.54301948, "debt_to_assets": 0.0984, "interest_coverage": 2.94785276, "current_ratio": 2.20199895, "quick_ratio": 2.20199895, "net_debt": 1901000, "revenue_growth_1y": 0.0623096, "revenue_growth_3y_cagr": -0.00666527, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.0804044, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.08194339, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.079877, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0001765, "price_return_3m": 0, "price_return_6m": -0.02017291, "price_return_9m": -0.13705584, "price_return_12m": 0.04615385, "price_return_12m_ex1m": 0.04596924, "distance_from_52w_high": -0.22018349, "distance_from_52w_low": 0.04633856, "relative_strength": -0.12698674, "local_beta": -0.1517, "volatility_252d": 0.238032, "volatility_60d": 0.451955, "max_drawdown_12m": -0.25471875, "revenue_ttm": 26153000, "gross_profit_ttm": 8130000, "ebit_ttm": 961000, "ebitda_ttm": 1232000, "net_income_ttm": 850000, "eps_diluted_ttm": 0.1540495, "operating_cash_flow_ttm": 2419000, "capital_expenditure_ttm": -7000, "fcf_ttm": 2412000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 58000, "interest_expense_ttm": 326000, "cash_and_equivalents": 1543000, "total_current_assets": 12558000, "total_current_liabilities": 5703000, "net_ppe": null, "total_assets": 35000000, "total_debt": 3444000, "total_equity": 26091000, "net_working_capital": 5566000, "book_value_per_share": 4.72859469, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.72859469, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 35, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 17, "rank_pcf": 23, "rank_ev_ebitda": 57, "rank_ev_ebit": 61, "rank_earnings_yield": 33, "rank_fcf_yield": 12, "rank_dividend_yield": 92, "rank_shareholder_yield": 85, "rank_total_yield": 61, "rank_roe": 61, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 70, "rank_fcf_margin": 41, "rank_piotroski": 9, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47, "value_composite": 8, "quality_composite": 68, "momentum_composite": 32, "growth_composite": 33, "yield_composite": 88, "svqf_composite": 17, "vc1_composite": 9, "vc2_composite": 16, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 16, "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": 170, "os": 0.88, "value": 0.92, "quality": 0.32, "momentum": 0.68, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 1103.5414, "earnings_yield": 0.0009, "shareholder_yield": -0.0001, "roe": 0.0326, "momentum_12_1": 0.046, "complete_fields": { "id": 9232, "ticker_id": 31474, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:12.743556+00:00", "batch_id": "", "os_score_delta": null, "price_close": 170, "market_cap": 938010190, "market_cap_usd": 938010190, "enterprise_value": 939911190, "shares_outstanding": 5517707, "fx_rate_to_usd": null, "pe_ratio": 1103.5414, "pb_ratio": 35.9514848, "ptbv_ratio": 35.9514848, "ps_ratio": 35.86625588, "pcf_ratio": 387.76775114, "pfcf_ratio": 388.8931136, "ev_ebitda": 762.91492695, "ev_ebit": 978.0553486, "ev_sales": 35.93894352, "ev_fcf": 389.68125622, "earnings_yield": 0.00090617, "fcf_yield": 0.0025662, "dividend_yield": 0, "buyback_yield": -6.183e-05, "shareholder_yield": -6.183e-05, "debt_paydown_yield": 0.00027185, "total_yield": 0.00021002, "gross_margin": 0.310863, "operating_margin": 0.03674531, "net_margin": 0.03250105, "ebitda_margin": 0.04710741, "fcf_margin": 0.09222651, "roe": 0.03257828, "roa": 0.02428571, "roic": 0.02574843, "roc_greenblatt": null, "asset_turnover": 0.74722857, "cash_conversion": 2.83764706, "accruals_ratio": -0.04482857, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.54301948, "debt_to_assets": 0.0984, "interest_coverage": 2.94785276, "current_ratio": 2.20199895, "quick_ratio": 2.20199895, "net_debt": 1901000, "revenue_growth_1y": 0.0623096, "revenue_growth_3y_cagr": -0.00666527, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.0804044, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.08194339, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.079877, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0001765, "price_return_3m": 0, "price_return_6m": -0.02017291, "price_return_9m": -0.13705584, "price_return_12m": 0.04615385, "price_return_12m_ex1m": 0.04596924, "distance_from_52w_high": -0.22018349, "distance_from_52w_low": 0.04633856, "relative_strength": -0.12698674, "local_beta": -0.1517, "volatility_252d": 0.238032, "volatility_60d": 0.451955, "max_drawdown_12m": -0.25471875, "revenue_ttm": 26153000, "gross_profit_ttm": 8130000, "ebit_ttm": 961000, "ebitda_ttm": 1232000, "net_income_ttm": 850000, "eps_diluted_ttm": 0.1540495, "operating_cash_flow_ttm": 2419000, "capital_expenditure_ttm": -7000, "fcf_ttm": 2412000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 58000, "interest_expense_ttm": 326000, "cash_and_equivalents": 1543000, "total_current_assets": 12558000, "total_current_liabilities": 5703000, "net_ppe": null, "total_assets": 35000000, "total_debt": 3444000, "total_equity": 26091000, "net_working_capital": 5566000, "book_value_per_share": 4.72859469, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.72859469, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 35, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 17, "rank_pcf": 23, "rank_ev_ebitda": 57, "rank_ev_ebit": 61, "rank_earnings_yield": 33, "rank_fcf_yield": 12, "rank_dividend_yield": 92, "rank_shareholder_yield": 85, "rank_total_yield": 61, "rank_roe": 61, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 70, "rank_fcf_margin": 41, "rank_piotroski": 9, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47, "value_composite": 8, "quality_composite": 68, "momentum_composite": 32, "growth_composite": 33, "yield_composite": 88, "svqf_composite": 17, "vc1_composite": 9, "vc2_composite": 16, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 16, "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": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "income_statement": { "revenue": 26153000, "cost_of_revenue": 18023000, "gross_profit": 8130000, "ebit": 961000, "ebitda": 1232000, "pretax_income": null, "tax_provision": null, "net_income": 850000, "net_income_to_common": 850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1543000, "total_current_assets": 12558000, "total_assets": 35000000, "short_term_debt": 254000, "long_term_debt": 3190000, "total_debt": 3444000, "total_liabilities": null, "total_equity": 26091000, "shares_outstanding": 5517707, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2419000, "capital_expenditure": -7000, "free_cash_flow": 2412000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "net_debt_issued": -255000 }, "complete_fields": { "id": 398661, "ticker_id": 31474, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1232000", "netIncome": "850000", "grossProfit": "8130000", "totalRevenue": "26153000", "costOfRevenue": "18023000", "interestExpense": "326000", "operatingIncome": "961000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "338000" }, "balance": { "totalDebt": "3444000", "totalAssets": "35000000", "longTermDebt": "3190000", "shortTermDebt": "254000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5517707", "totalCurrentAssets": "12558000", "totalShareholderEquity": "26091000", "totalCurrentLiabilities": "5703000", "cashAndShortTermInvestments": "1543000" }, "cashflow": { "freeCashFlow": "2412000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "58000", "repaymentOfDebt": "-255000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2419000", "repurchaseOfStock": null, "capitalExpenditures": "-7000" } }, "revenue": 26153000, "cost_of_revenue": 18023000, "gross_profit": 8130000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 961000, "depreciation_amortisation": 338000, "ebitda": 1232000, "interest_expense": 326000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 850000, "net_income_continuing_ops": null, "net_income_to_common": 850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1543000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12558000, "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": 35000000, "short_term_debt": 254000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5703000, "long_term_debt": 3190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 26091000, "shares_outstanding": 5517707, "operating_cash_flow": 2419000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 58000, "net_debt_issued": -255000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2412000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1232000", "netIncome": "850000", "grossProfit": "8130000", "totalRevenue": "26153000", "costOfRevenue": "18023000", "interestExpense": "326000", "operatingIncome": "961000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "338000" }, "balance": { "totalDebt": "3444000", "totalAssets": "35000000", "longTermDebt": "3190000", "shortTermDebt": "254000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5517707", "totalCurrentAssets": "12558000", "totalShareholderEquity": "26091000", "totalCurrentLiabilities": "5703000", "cashAndShortTermInvestments": "1543000" }, "cashflow": { "freeCashFlow": "2412000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "58000", "repaymentOfDebt": "-255000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2419000", "repurchaseOfStock": null, "capitalExpenditures": "-7000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "income_statement": { "revenue": 24619000, "cost_of_revenue": 17253000, "gross_profit": 7366000, "ebit": 1081000, "ebitda": 722000, "pretax_income": null, "tax_provision": null, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1385000, "total_current_assets": 13929000, "total_assets": 34926000, "short_term_debt": 2262000, "long_term_debt": 3445000, "total_debt": 5707000, "total_liabilities": null, "total_equity": 23915000, "shares_outstanding": 5471959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -679000, "capital_expenditure": -86000, "free_cash_flow": -765000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -38000 }, "complete_fields": { "id": 398663, "ticker_id": 31474, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "722000", "netIncome": "-60000", "grossProfit": "7366000", "totalRevenue": "24619000", "costOfRevenue": "17253000", "interestExpense": "374000", "operatingIncome": "1081000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "318000" }, "balance": { "totalDebt": "5707000", "totalAssets": "34926000", "longTermDebt": "3445000", "shortTermDebt": "2262000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "5471959", "totalCurrentAssets": "13929000", "totalShareholderEquity": "23915000", "totalCurrentLiabilities": "7208000", "cashAndShortTermInvestments": "1385000" }, "cashflow": { "freeCashFlow": "-765000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-38000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-679000", "repurchaseOfStock": null, "capitalExpenditures": "-86000" } }, "revenue": 24619000, "cost_of_revenue": 17253000, "gross_profit": 7366000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1081000, "depreciation_amortisation": 318000, "ebitda": 722000, "interest_expense": 374000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -60000, "net_income_continuing_ops": null, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1385000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13929000, "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": 34926000, "short_term_debt": 2262000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7208000, "long_term_debt": 3445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23915000, "shares_outstanding": 5471959, "operating_cash_flow": -679000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -86000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -38000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "722000", "netIncome": "-60000", "grossProfit": "7366000", "totalRevenue": "24619000", "costOfRevenue": "17253000", "interestExpense": "374000", "operatingIncome": "1081000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "318000" }, "balance": { "totalDebt": "5707000", "totalAssets": "34926000", "longTermDebt": "3445000", "shortTermDebt": "2262000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "5471959", "totalCurrentAssets": "13929000", "totalShareholderEquity": "23915000", "totalCurrentLiabilities": "7208000", "cashAndShortTermInvestments": "1385000" }, "cashflow": { "freeCashFlow": "-765000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-38000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-679000", "repurchaseOfStock": null, "capitalExpenditures": "-86000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "income_statement": { "revenue": 22242000, "cost_of_revenue": 16242000, "gross_profit": 6000000, "ebit": -773000, "ebitda": -567000, "pretax_income": null, "tax_provision": null, "net_income": -1237000, "net_income_to_common": -1237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447000, "total_current_assets": 10967000, "total_assets": 32561000, "short_term_debt": 4015000, "long_term_debt": 0, "total_debt": 4015000, "total_liabilities": null, "total_equity": 23811000, "shares_outstanding": 5471959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -614000, "capital_expenditure": -1022000, "free_cash_flow": -1636000, "dividends_paid": -361000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -500000 }, "complete_fields": { "id": 398664, "ticker_id": 31474, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-567000", "netIncome": "-1237000", "grossProfit": "6000000", "totalRevenue": "22242000", "costOfRevenue": "16242000", "interestExpense": "324000", "operatingIncome": "-773000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "307000" }, "balance": { "totalDebt": "4015000", "totalAssets": "32561000", "longTermDebt": "0", "shortTermDebt": "4015000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5471959", "totalCurrentAssets": "10967000", "totalShareholderEquity": "23811000", "totalCurrentLiabilities": "8024000", "cashAndShortTermInvestments": "447000" }, "cashflow": { "freeCashFlow": "-1636000", "dividendsPaid": "-361000", "issuanceOfDebt": null, "issuanceOfStock": "15000", "repaymentOfDebt": "-500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-614000", "repurchaseOfStock": null, "capitalExpenditures": "-1022000" } }, "revenue": 22242000, "cost_of_revenue": 16242000, "gross_profit": 6000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -773000, "depreciation_amortisation": 307000, "ebitda": -567000, "interest_expense": 324000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1237000, "net_income_continuing_ops": null, "net_income_to_common": -1237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10967000, "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": 32561000, "short_term_debt": 4015000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8024000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4015000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23811000, "shares_outstanding": 5471959, "operating_cash_flow": -614000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -361000, "share_repurchases": null, "shares_issued": 15000, "net_debt_issued": -500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-567000", "netIncome": "-1237000", "grossProfit": "6000000", "totalRevenue": "22242000", "costOfRevenue": "16242000", "interestExpense": "324000", "operatingIncome": "-773000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "307000" }, "balance": { "totalDebt": "4015000", "totalAssets": "32561000", "longTermDebt": "0", "shortTermDebt": "4015000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5471959", "totalCurrentAssets": "10967000", "totalShareholderEquity": "23811000", "totalCurrentLiabilities": "8024000", "cashAndShortTermInvestments": "447000" }, "cashflow": { "freeCashFlow": "-1636000", "dividendsPaid": "-361000", "issuanceOfDebt": null, "issuanceOfStock": "15000", "repaymentOfDebt": "-500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-614000", "repurchaseOfStock": null, "capitalExpenditures": "-1022000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "income_statement": { "revenue": 26683000, "cost_of_revenue": 18887000, "gross_profit": 7796000, "ebit": 1301000, "ebitda": 1260000, "pretax_income": null, "tax_provision": null, "net_income": 674000, "net_income_to_common": 674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3288000, "total_current_assets": 14957000, "total_assets": 36036000, "short_term_debt": 1085000, "long_term_debt": 3754000, "total_debt": 4839000, "total_liabilities": null, "total_equity": 26788000, "shares_outstanding": 5464459, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1230000, "capital_expenditure": -4973000, "free_cash_flow": -3743000, "dividends_paid": -540000, "share_repurchases": null, "shares_issued": 297000, "net_debt_issued": null }, "complete_fields": { "id": 398665, "ticker_id": 31474, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1260000", "netIncome": "674000", "grossProfit": "7796000", "totalRevenue": "26683000", "costOfRevenue": "18887000", "interestExpense": "245000", "operatingIncome": "1301000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "163000" }, "balance": { "totalDebt": "4839000", "totalAssets": "36036000", "longTermDebt": "3754000", "shortTermDebt": "1085000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "5464459", "totalCurrentAssets": "14957000", "totalShareholderEquity": "26788000", "totalCurrentLiabilities": "5434000", "cashAndShortTermInvestments": "3288000" }, "cashflow": { "freeCashFlow": "-3743000", "dividendsPaid": "-540000", "issuanceOfDebt": null, "issuanceOfStock": "297000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1230000", "repurchaseOfStock": null, "capitalExpenditures": "-4973000" } }, "revenue": 26683000, "cost_of_revenue": 18887000, "gross_profit": 7796000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1301000, "depreciation_amortisation": 163000, "ebitda": 1260000, "interest_expense": 245000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 674000, "net_income_continuing_ops": null, "net_income_to_common": 674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3288000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14957000, "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": 36036000, "short_term_debt": 1085000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5434000, "long_term_debt": 3754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 26788000, "shares_outstanding": 5464459, "operating_cash_flow": 1230000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -540000, "share_repurchases": null, "shares_issued": 297000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1260000", "netIncome": "674000", "grossProfit": "7796000", "totalRevenue": "26683000", "costOfRevenue": "18887000", "interestExpense": "245000", "operatingIncome": "1301000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "163000" }, "balance": { "totalDebt": "4839000", "totalAssets": "36036000", "longTermDebt": "3754000", "shortTermDebt": "1085000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "5464459", "totalCurrentAssets": "14957000", "totalShareholderEquity": "26788000", "totalCurrentLiabilities": "5434000", "cashAndShortTermInvestments": "3288000" }, "cashflow": { "freeCashFlow": "-3743000", "dividendsPaid": "-540000", "issuanceOfDebt": null, "issuanceOfStock": "297000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1230000", "repurchaseOfStock": null, "capitalExpenditures": "-4973000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+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": -472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398666, "ticker_id": 31474, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+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": "-472000", "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": -472000, "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": "-472000", "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": "2026-06-07T13:26:05.921944+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": 1543000, "total_current_assets": 12558000, "total_assets": 35000000, "short_term_debt": 254000, "long_term_debt": 3190000, "total_debt": 3444000, "total_liabilities": null, "total_equity": 26091000, "shares_outstanding": 5517707, "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": 398660, "ticker_id": 31474, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3444000", "totalAssets": "35000000", "longTermDebt": "3190000", "shortTermDebt": "254000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5517707", "totalCurrentAssets": "12558000", "totalShareholderEquity": "26091000", "totalCurrentLiabilities": "5703000", "cashAndShortTermInvestments": "1543000" } }, "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": 1543000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12558000, "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": 35000000, "short_term_debt": 254000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5703000, "long_term_debt": 3190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 26091000, "shares_outstanding": 5517707, "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": "3444000", "totalAssets": "35000000", "longTermDebt": "3190000", "shortTermDebt": "254000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5517707", "totalCurrentAssets": "12558000", "totalShareholderEquity": "26091000", "totalCurrentLiabilities": "5703000", "cashAndShortTermInvestments": "1543000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+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": 1385000, "total_current_assets": 13929000, "total_assets": 34926000, "short_term_debt": 2262000, "long_term_debt": 3445000, "total_debt": 5707000, "total_liabilities": null, "total_equity": 23915000, "shares_outstanding": 5471959, "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": 398662, "ticker_id": 31474, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:05.921944+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5707000", "totalAssets": "34926000", "longTermDebt": "3445000", "shortTermDebt": "2262000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "5471959", "totalCurrentAssets": "13929000", "totalShareholderEquity": "23915000", "totalCurrentLiabilities": "7208000", "cashAndShortTermInvestments": "1385000" } }, "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": 1385000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13929000, "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": 34926000, "short_term_debt": 2262000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7208000, "long_term_debt": 3445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23915000, "shares_outstanding": 5471959, "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": "5707000", "totalAssets": "34926000", "longTermDebt": "3445000", "shortTermDebt": "2262000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "5471959", "totalCurrentAssets": "13929000", "totalShareholderEquity": "23915000", "totalCurrentLiabilities": "7208000", "cashAndShortTermInvestments": "1385000" } } } ] }, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }