{ "ticker": { "uuid": "cfc17208-5cf3-4596-b550-b41aa74d43ce", "symbol": "TRB", "name": "Tribal Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/cfc17208-5cf3-4596-b550-b41aa74d43ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/cfc17208-5cf3-4596-b550-b41aa74d43ce/" }, "ticker_metadata": { "id": 31508, "uuid": "cfc17208-5cf3-4596-b550-b41aa74d43ce", "symbol": "TRB", "name": "Tribal Group plc", "asset_type": "equity", "market_cap": 140204464, "stock_exchange_id": 19, "industry": "Software - Application", "sector": "Technology", "description": "Tribal Group plc, through its subsidiaries, provides software and services to education institutions internationally. The company operates in two segments: Student Information Systems (SIS) and Etio. The Student Information Systems segment offers software, and subsequent maintenance and support services; and deploys and configures software solutions, asset management, software-related solutions for higher education and vocational learning, and information managed services for its customers. The Etio segment provides inspection and review services that support the assessment of educational delivery, as well as a portfolio of performance improvement tools and services, including analytics. It serves further and higher education institutions, employers, and school sectors, as well as work-based learning training providers. The company was founded in 1999 and is based in Sheffield, 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": "cfc17208-5cf3-4596-b550-b41aa74d43ce", "symbol": "TRB", "name": "Tribal Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/cfc17208-5cf3-4596-b550-b41aa74d43ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/cfc17208-5cf3-4596-b550-b41aa74d43ce/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.75, "value": 0.31, "quality": 0.95, "momentum": 0.89, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 62, "market_cap": 13291553552, "pe_ratio": 1488.7493, "earnings_yield": 0.0007, "ebitda_to_ev": 0.0013, "shareholder_yield": 0.0001, "roe": 0.1491, "piotroski_f_score": 7, "momentum_12_1": 0.383, "volatility_252d": 0.4764 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:19.501141+00:00", "batch_id": "" }, "size": { "price_close": 62, "market_cap": 13291553552, "market_cap_usd": 13291553552, "enterprise_value": 13281094552, "shares_outstanding": 214379896, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1488.7493, "pb_ratio": 221.9068, "ptbv_ratio": 221.9068, "ps_ratio": 143.6707, "pcf_ratio": 636.2944, "pfcf_ratio": 794.7592, "ev_ebitda": 787.7748, "ev_ebit": 1019.8184, "ev_sales": 143.5577, "ev_fcf": 794.1339, "earnings_yield": 0.0007, "fcf_yield": 0.0013, "price_to_sales": 143.6707, "price_to_book": 221.9068, "price_to_cashflow": 636.2944, "ebitda_to_ev": 0.0013, "sales_yield": 0.007 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": -0.0, "shareholder_yield": 0.0001, "debt_paydown_yield": 0.0006, "total_yield": 0.0007 }, "quality": { "gross_margin": 0.4973, "operating_margin": 0.1408, "net_margin": 0.0965, "ebitda_margin": 0.1822, "fcf_margin": 0.1808, "roe": 0.1491, "roa": 0.0817, "roic": 0.1976, "roc_greenblatt": null, "asset_turnover": 0.8465, "cash_conversion": 1.8732, "accruals_ratio": -0.1094, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0459, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4209, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.6204, "debt_to_assets": 0.0088, "interest_coverage": 18.4462, "current_ratio": 0.5219, "quick_ratio": 0.5219, "net_debt": -10459000, "local_beta": 0.6869, "volatility_252d": 0.4764, "volatility_60d": 0.9034, "max_drawdown_12m": -0.3286, "risk_adjusted_momentum": 0.8039 }, "growth": { "revenue_growth_1y": 0.0278, "revenue_growth_3y_cagr": 0.0344, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.6219, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.0879, "book_value_growth_1y": 0.1603, "revenue_growth": 0.0278, "earnings_growth": 0.6219 }, "momentum": { "price_return_1m": 0.1742, "price_return_3m": -0.0159, "price_return_6m": -0.0036, "price_return_9m": -0.053, "price_return_12m": 0.6239, "price_return_12m_ex1m": 0.383, "momentum_6m": -0.0036, "momentum_12m": 0.6239, "momentum_12_1": 0.383, "distance_from_52w_high": -0.1505, "distance_from_52w_low": 0.4427, "relative_strength": 0.4508 }, "raw_ttm": { "revenue_ttm": 92514000, "gross_profit_ttm": 46003000, "ebit_ttm": 13023000, "ebitda_ttm": 16859000, "net_income_ttm": 8928000, "eps_diluted_ttm": 0.0416, "operating_cash_flow_ttm": 20889000, "capital_expenditure_ttm": -4165000, "fcf_ttm": 16724000, "dividends_paid_ttm": -1392000, "share_repurchases_ttm": null, "shares_issued_ttm": 26000, "interest_expense_ttm": 706000, "cash_and_equivalents": 11418000, "total_current_assets": 25295000, "total_current_liabilities": 48468000, "net_ppe": null, "total_assets": 109292000, "total_debt": 959000, "total_equity": 59897000, "net_working_capital": -34591000, "book_value_per_share": 0.2794, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2794 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 51, "rank_pb": 67, "rank_ptbv": 67, "rank_ps": 54, "rank_pcf": 40, "rank_ev_ebitda": 59, "rank_ev_ebit": 62, "rank_earnings_yield": 49, "rank_fcf_yield": 26, "rank_dividend_yield": 53, "rank_shareholder_yield": 57, "rank_total_yield": 34, "rank_roe": 24, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 42, "rank_fcf_margin": 19, "rank_piotroski": 25, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 14 }, "composites": { "value_composite": 69, "quality_composite": 5, "momentum_composite": 11, "growth_composite": 23, "yield_composite": 33, "svqf_composite": 24, "vc1_composite": 71, "vc2_composite": 72, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 25, "quality_value_composite": 0.5427, "os_score": 0.75, "value_percentile": 0.31, "quality_percentile": 0.95, "momentum_percentile": 0.89, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 73, "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": 9297, "ticker_id": 31508, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:19.501141+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62, "market_cap": 13291553552, "market_cap_usd": 13291553552, "enterprise_value": 13281094552, "shares_outstanding": 214379896, "fx_rate_to_usd": null, "pe_ratio": 1488.74927778, "pb_ratio": 221.9068326, "ptbv_ratio": 221.9068326, "ps_ratio": 143.67072607, "pcf_ratio": 636.29439188, "pfcf_ratio": 794.75924133, "ev_ebitda": 787.77475248, "ev_ebit": 1019.81836382, "ev_sales": 143.55767291, "ev_fcf": 794.13385267, "earnings_yield": 0.0006717, "fcf_yield": 0.00125923, "dividend_yield": 0.00010473, "buyback_yield": -1.96e-06, "shareholder_yield": 0.00010277, "debt_paydown_yield": 0.00060189, "total_yield": 0.00070466, "gross_margin": 0.49725447, "operating_margin": 0.14076788, "net_margin": 0.09650431, "ebitda_margin": 0.18223188, "fcf_margin": 0.18077264, "roe": 0.14905588, "roa": 0.08168942, "roic": 0.19756564, "roc_greenblatt": null, "asset_turnover": 0.84648465, "cash_conversion": 1.87320789, "accruals_ratio": -0.10944076, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.62038081, "debt_to_assets": 0.00877466, "interest_coverage": 18.44617564, "current_ratio": 0.52189073, "quick_ratio": 0.52189073, "net_debt": -10459000, "revenue_growth_1y": 0.02784197, "revenue_growth_3y_cagr": 0.03441078, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.62186916, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.08789014, "book_value_growth_1y": 0.16027355, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.045925, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17424245, "price_return_3m": -0.01587302, "price_return_6m": -0.0036088, "price_return_9m": -0.05304806, "price_return_12m": 0.623943, "price_return_12m_ex1m": 0.38297078, "distance_from_52w_high": -0.15052717, "distance_from_52w_low": 0.44266561, "relative_strength": 0.45080241, "local_beta": 0.6869, "volatility_252d": 0.476364, "volatility_60d": 0.903416, "max_drawdown_12m": -0.32864244, "revenue_ttm": 92514000, "gross_profit_ttm": 46003000, "ebit_ttm": 13023000, "ebitda_ttm": 16859000, "net_income_ttm": 8928000, "eps_diluted_ttm": 0.0416457, "operating_cash_flow_ttm": 20889000, "capital_expenditure_ttm": -4165000, "fcf_ttm": 16724000, "dividends_paid_ttm": -1392000, "share_repurchases_ttm": null, "shares_issued_ttm": 26000, "interest_expense_ttm": 706000, "cash_and_equivalents": 11418000, "total_current_assets": 25295000, "total_current_liabilities": 48468000, "net_ppe": null, "total_assets": 109292000, "total_debt": 959000, "total_equity": 59897000, "net_working_capital": -34591000, "book_value_per_share": 0.27939653, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.27939653, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 51, "rank_pb": 67, "rank_ptbv": 67, "rank_ps": 54, "rank_pcf": 40, "rank_ev_ebitda": 59, "rank_ev_ebit": 62, "rank_earnings_yield": 49, "rank_fcf_yield": 26, "rank_dividend_yield": 53, "rank_shareholder_yield": 57, "rank_total_yield": 34, "rank_roe": 24, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 42, "rank_fcf_margin": 19, "rank_piotroski": 25, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 14, "value_composite": 69, "quality_composite": 5, "momentum_composite": 11, "growth_composite": 23, "yield_composite": 33, "svqf_composite": 24, "vc1_composite": 71, "vc2_composite": 72, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 73, "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": 62, "os": 0.75, "value": 0.31, "quality": 0.95, "momentum": 0.89, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1488.7493, "earnings_yield": 0.0007, "shareholder_yield": 0.0001, "roe": 0.1491, "momentum_12_1": 0.383, "complete_fields": { "id": 9297, "ticker_id": 31508, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:19.501141+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62, "market_cap": 13291553552, "market_cap_usd": 13291553552, "enterprise_value": 13281094552, "shares_outstanding": 214379896, "fx_rate_to_usd": null, "pe_ratio": 1488.74927778, "pb_ratio": 221.9068326, "ptbv_ratio": 221.9068326, "ps_ratio": 143.67072607, "pcf_ratio": 636.29439188, "pfcf_ratio": 794.75924133, "ev_ebitda": 787.77475248, "ev_ebit": 1019.81836382, "ev_sales": 143.55767291, "ev_fcf": 794.13385267, "earnings_yield": 0.0006717, "fcf_yield": 0.00125923, "dividend_yield": 0.00010473, "buyback_yield": -1.96e-06, "shareholder_yield": 0.00010277, "debt_paydown_yield": 0.00060189, "total_yield": 0.00070466, "gross_margin": 0.49725447, "operating_margin": 0.14076788, "net_margin": 0.09650431, "ebitda_margin": 0.18223188, "fcf_margin": 0.18077264, "roe": 0.14905588, "roa": 0.08168942, "roic": 0.19756564, "roc_greenblatt": null, "asset_turnover": 0.84648465, "cash_conversion": 1.87320789, "accruals_ratio": -0.10944076, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.62038081, "debt_to_assets": 0.00877466, "interest_coverage": 18.44617564, "current_ratio": 0.52189073, "quick_ratio": 0.52189073, "net_debt": -10459000, "revenue_growth_1y": 0.02784197, "revenue_growth_3y_cagr": 0.03441078, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.62186916, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.08789014, "book_value_growth_1y": 0.16027355, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.045925, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17424245, "price_return_3m": -0.01587302, "price_return_6m": -0.0036088, "price_return_9m": -0.05304806, "price_return_12m": 0.623943, "price_return_12m_ex1m": 0.38297078, "distance_from_52w_high": -0.15052717, "distance_from_52w_low": 0.44266561, "relative_strength": 0.45080241, "local_beta": 0.6869, "volatility_252d": 0.476364, "volatility_60d": 0.903416, "max_drawdown_12m": -0.32864244, "revenue_ttm": 92514000, "gross_profit_ttm": 46003000, "ebit_ttm": 13023000, "ebitda_ttm": 16859000, "net_income_ttm": 8928000, "eps_diluted_ttm": 0.0416457, "operating_cash_flow_ttm": 20889000, "capital_expenditure_ttm": -4165000, "fcf_ttm": 16724000, "dividends_paid_ttm": -1392000, "share_repurchases_ttm": null, "shares_issued_ttm": 26000, "interest_expense_ttm": 706000, "cash_and_equivalents": 11418000, "total_current_assets": 25295000, "total_current_liabilities": 48468000, "net_ppe": null, "total_assets": 109292000, "total_debt": 959000, "total_equity": 59897000, "net_working_capital": -34591000, "book_value_per_share": 0.27939653, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.27939653, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 51, "rank_pb": 67, "rank_ptbv": 67, "rank_ps": 54, "rank_pcf": 40, "rank_ev_ebitda": 59, "rank_ev_ebit": 62, "rank_earnings_yield": 49, "rank_fcf_yield": 26, "rank_dividend_yield": 53, "rank_shareholder_yield": 57, "rank_total_yield": 34, "rank_roe": 24, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 42, "rank_fcf_margin": 19, "rank_piotroski": 25, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 14, "value_composite": 69, "quality_composite": 5, "momentum_composite": 11, "growth_composite": 23, "yield_composite": 33, "svqf_composite": 24, "vc1_composite": 71, "vc2_composite": 72, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 73, "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": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "income_statement": { "revenue": 92514000, "cost_of_revenue": 46511000, "gross_profit": 46003000, "ebit": 13023000, "ebitda": 16859000, "pretax_income": null, "tax_provision": null, "net_income": 8928000, "net_income_to_common": 8928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11418000, "total_current_assets": 25295000, "total_assets": 109292000, "short_term_debt": null, "long_term_debt": 0, "total_debt": 959000, "total_liabilities": null, "total_equity": 59897000, "shares_outstanding": 214379896, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20889000, "capital_expenditure": -4165000, "free_cash_flow": 16724000, "dividends_paid": -1392000, "share_repurchases": null, "shares_issued": 26000, "net_debt_issued": -8000000 }, "complete_fields": { "id": 398752, "ticker_id": 31508, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16859000", "netIncome": "8928000", "grossProfit": "46003000", "totalRevenue": "92514000", "costOfRevenue": "46511000", "interestExpense": "706000", "operatingIncome": "13023000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3661000" }, "balance": { "totalDebt": "959000", "totalAssets": "109292000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "214379896", "totalCurrentAssets": "25295000", "totalShareholderEquity": "59897000", "totalCurrentLiabilities": "48468000", "cashAndShortTermInvestments": "11418000" }, "cashflow": { "freeCashFlow": "16724000", "dividendsPaid": "-1392000", "issuanceOfDebt": "0", "issuanceOfStock": "26000", "repaymentOfDebt": "-8000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "20889000", "repurchaseOfStock": null, "capitalExpenditures": "-4165000" } }, "revenue": 92514000, "cost_of_revenue": 46511000, "gross_profit": 46003000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13023000, "depreciation_amortisation": 3661000, "ebitda": 16859000, "interest_expense": 706000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8928000, "net_income_continuing_ops": null, "net_income_to_common": 8928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11418000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25295000, "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": 109292000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48468000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59897000, "shares_outstanding": 214379896, "operating_cash_flow": 20889000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1392000, "share_repurchases": null, "shares_issued": 26000, "net_debt_issued": -8000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16859000", "netIncome": "8928000", "grossProfit": "46003000", "totalRevenue": "92514000", "costOfRevenue": "46511000", "interestExpense": "706000", "operatingIncome": "13023000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3661000" }, "balance": { "totalDebt": "959000", "totalAssets": "109292000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "214379896", "totalCurrentAssets": "25295000", "totalShareholderEquity": "59897000", "totalCurrentLiabilities": "48468000", "cashAndShortTermInvestments": "11418000" }, "cashflow": { "freeCashFlow": "16724000", "dividendsPaid": "-1392000", "issuanceOfDebt": "0", "issuanceOfStock": "26000", "repaymentOfDebt": "-8000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "20889000", "repurchaseOfStock": null, "capitalExpenditures": "-4165000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "income_statement": { "revenue": 90008000, "cost_of_revenue": 46513000, "gross_profit": 43495000, "ebit": 6893000, "ebitda": 11255000, "pretax_income": null, "tax_provision": null, "net_income": 5488000, "net_income_to_common": 5488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4893000, "total_current_assets": 26137000, "total_assets": 113067000, "short_term_debt": null, "long_term_debt": 8000000, "total_debt": 9609000, "total_liabilities": null, "total_equity": 51466000, "shares_outstanding": 213727198, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12710000, "capital_expenditure": -4700000, "free_cash_flow": 8010000, "dividends_paid": -1389000, "share_repurchases": null, "shares_issued": 82000, "net_debt_issued": -6000000 }, "complete_fields": { "id": 398755, "ticker_id": 31508, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11255000", "netIncome": "5488000", "grossProfit": "43495000", "totalRevenue": "90008000", "costOfRevenue": "46513000", "interestExpense": "1196000", "operatingIncome": "6893000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4201000" }, "balance": { "totalDebt": "9609000", "totalAssets": "113067000", "longTermDebt": "8000000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "213727198", "totalCurrentAssets": "26137000", "totalShareholderEquity": "51466000", "totalCurrentLiabilities": "49570000", "cashAndShortTermInvestments": "4893000" }, "cashflow": { "freeCashFlow": "8010000", "dividendsPaid": "-1389000", "issuanceOfDebt": "8000000", "issuanceOfStock": "82000", "repaymentOfDebt": "-14000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12710000", "repurchaseOfStock": null, "capitalExpenditures": "-4700000" } }, "revenue": 90008000, "cost_of_revenue": 46513000, "gross_profit": 43495000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6893000, "depreciation_amortisation": 4201000, "ebitda": 11255000, "interest_expense": 1196000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5488000, "net_income_continuing_ops": null, "net_income_to_common": 5488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4893000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26137000, "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": 113067000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49570000, "long_term_debt": 8000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 51466000, "shares_outstanding": 213727198, "operating_cash_flow": 12710000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1389000, "share_repurchases": null, "shares_issued": 82000, "net_debt_issued": -6000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11255000", "netIncome": "5488000", "grossProfit": "43495000", "totalRevenue": "90008000", "costOfRevenue": "46513000", "interestExpense": "1196000", "operatingIncome": "6893000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4201000" }, "balance": { "totalDebt": "9609000", "totalAssets": "113067000", "longTermDebt": "8000000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "213727198", "totalCurrentAssets": "26137000", "totalShareholderEquity": "51466000", "totalCurrentLiabilities": "49570000", "cashAndShortTermInvestments": "4893000" }, "cashflow": { "freeCashFlow": "8010000", "dividendsPaid": "-1389000", "issuanceOfDebt": "8000000", "issuanceOfStock": "82000", "repaymentOfDebt": "-14000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12710000", "repurchaseOfStock": null, "capitalExpenditures": "-4700000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "income_statement": { "revenue": 85750000, "cost_of_revenue": 43628000, "gross_profit": 42122000, "ebit": 7261000, "ebitda": 11244000, "pretax_income": null, "tax_provision": null, "net_income": 5294000, "net_income_to_common": 5294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6797000, "total_current_assets": 27206000, "total_assets": 113639000, "short_term_debt": 0, "long_term_debt": 14000000, "total_debt": 16033000, "total_liabilities": null, "total_equity": 48475000, "shares_outstanding": 211901660, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8308000, "capital_expenditure": -8869000, "free_cash_flow": -561000, "dividends_paid": -1377000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 7750000 }, "complete_fields": { "id": 398756, "ticker_id": 31508, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11244000", "netIncome": "5294000", "grossProfit": "42122000", "totalRevenue": "85750000", "costOfRevenue": "43628000", "interestExpense": "827000", "operatingIncome": "7261000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3787000" }, "balance": { "totalDebt": "16033000", "totalAssets": "113639000", "longTermDebt": "14000000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "211901660", "totalCurrentAssets": "27206000", "totalShareholderEquity": "48475000", "totalCurrentLiabilities": "46287000", "cashAndShortTermInvestments": "6797000" }, "cashflow": { "freeCashFlow": "-561000", "dividendsPaid": "-1377000", "issuanceOfDebt": "8750000", "issuanceOfStock": "0", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8308000", "repurchaseOfStock": null, "capitalExpenditures": "-8869000" } }, "revenue": 85750000, "cost_of_revenue": 43628000, "gross_profit": 42122000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7261000, "depreciation_amortisation": 3787000, "ebitda": 11244000, "interest_expense": 827000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5294000, "net_income_continuing_ops": null, "net_income_to_common": 5294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6797000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27206000, "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": 113639000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46287000, "long_term_debt": 14000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 48475000, "shares_outstanding": 211901660, "operating_cash_flow": 8308000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8869000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1377000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 7750000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11244000", "netIncome": "5294000", "grossProfit": "42122000", "totalRevenue": "85750000", "costOfRevenue": "43628000", "interestExpense": "827000", "operatingIncome": "7261000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3787000" }, "balance": { "totalDebt": "16033000", "totalAssets": "113639000", "longTermDebt": "14000000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "211901660", "totalCurrentAssets": "27206000", "totalShareholderEquity": "48475000", "totalCurrentLiabilities": "46287000", "cashAndShortTermInvestments": "6797000" }, "cashflow": { "freeCashFlow": "-561000", "dividendsPaid": "-1377000", "issuanceOfDebt": "8750000", "issuanceOfStock": "0", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8308000", "repurchaseOfStock": null, "capitalExpenditures": "-8869000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "income_statement": { "revenue": 83585000, "cost_of_revenue": 52250000, "gross_profit": 31335000, "ebit": 779000, "ebitda": 4873000, "pretax_income": null, "tax_provision": null, "net_income": -510000, "net_income_to_common": -510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2891000, "total_current_assets": 22540000, "total_assets": 103068000, "short_term_debt": 35000, "long_term_debt": 6250000, "total_debt": 7734000, "total_liabilities": null, "total_equity": 44818000, "shares_outstanding": 212221746, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6106000, "capital_expenditure": -11085000, "free_cash_flow": -4979000, "dividends_paid": -2736000, "share_repurchases": null, "shares_issued": 573000, "net_debt_issued": 6250000 }, "complete_fields": { "id": 398757, "ticker_id": 31508, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4873000", "netIncome": "-510000", "grossProfit": "31335000", "totalRevenue": "83585000", "costOfRevenue": "52250000", "interestExpense": "408000", "operatingIncome": "779000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4078000" }, "balance": { "totalDebt": "7734000", "totalAssets": "103068000", "longTermDebt": "6250000", "shortTermDebt": "35000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "212221746", "totalCurrentAssets": "22540000", "totalShareholderEquity": "44818000", "totalCurrentLiabilities": "47516000", "cashAndShortTermInvestments": "2891000" }, "cashflow": { "freeCashFlow": "-4979000", "dividendsPaid": "-2736000", "issuanceOfDebt": "8500000", "issuanceOfStock": "573000", "repaymentOfDebt": "-2250000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6106000", "repurchaseOfStock": null, "capitalExpenditures": "-11085000" } }, "revenue": 83585000, "cost_of_revenue": 52250000, "gross_profit": 31335000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 779000, "depreciation_amortisation": 4078000, "ebitda": 4873000, "interest_expense": 408000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -510000, "net_income_continuing_ops": null, "net_income_to_common": -510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2891000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22540000, "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": 103068000, "short_term_debt": 35000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47516000, "long_term_debt": 6250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 44818000, "shares_outstanding": 212221746, "operating_cash_flow": 6106000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2736000, "share_repurchases": null, "shares_issued": 573000, "net_debt_issued": 6250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4873000", "netIncome": "-510000", "grossProfit": "31335000", "totalRevenue": "83585000", "costOfRevenue": "52250000", "interestExpense": "408000", "operatingIncome": "779000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4078000" }, "balance": { "totalDebt": "7734000", "totalAssets": "103068000", "longTermDebt": "6250000", "shortTermDebt": "35000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "212221746", "totalCurrentAssets": "22540000", "totalShareholderEquity": "44818000", "totalCurrentLiabilities": "47516000", "cashAndShortTermInvestments": "2891000" }, "cashflow": { "freeCashFlow": "-4979000", "dividendsPaid": "-2736000", "issuanceOfDebt": "8500000", "issuanceOfStock": "573000", "repaymentOfDebt": "-2250000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6106000", "repurchaseOfStock": null, "capitalExpenditures": "-11085000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+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": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398758, "ticker_id": 31508, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+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": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 0, "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": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+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": 11418000, "total_current_assets": 25295000, "total_assets": 109292000, "short_term_debt": null, "long_term_debt": 0, "total_debt": 959000, "total_liabilities": null, "total_equity": 59897000, "shares_outstanding": 214379896, "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": 398751, "ticker_id": 31508, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "959000", "totalAssets": "109292000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "214379896", "totalCurrentAssets": "25295000", "totalShareholderEquity": "59897000", "totalCurrentLiabilities": "48468000", "cashAndShortTermInvestments": "11418000" } }, "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": 11418000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25295000, "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": 109292000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48468000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59897000, "shares_outstanding": 214379896, "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": "959000", "totalAssets": "109292000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "214379896", "totalCurrentAssets": "25295000", "totalShareholderEquity": "59897000", "totalCurrentLiabilities": "48468000", "cashAndShortTermInvestments": "11418000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+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": 4155000, "total_current_assets": 20531000, "total_assets": null, "short_term_debt": 0, "long_term_debt": 8000000, "total_debt": 8000000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 213893104, "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": 398753, "ticker_id": 31508, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "8000000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "213893104", "totalCurrentAssets": "20531000", "totalShareholderEquity": null, "totalCurrentLiabilities": "40376000", "cashAndShortTermInvestments": "4155000" } }, "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": 4155000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20531000, "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": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40376000, "long_term_debt": 8000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 213893104, "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": null, "totalAssets": null, "longTermDebt": "8000000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "213893104", "totalCurrentAssets": "20531000", "totalShareholderEquity": null, "totalCurrentLiabilities": "40376000", "cashAndShortTermInvestments": "4155000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+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": 4893000, "total_current_assets": 26137000, "total_assets": 113067000, "short_term_debt": null, "long_term_debt": 8000000, "total_debt": 9609000, "total_liabilities": null, "total_equity": 51466000, "shares_outstanding": 213727198, "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": 398754, "ticker_id": 31508, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:26:44.773340+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "9609000", "totalAssets": "113067000", "longTermDebt": "8000000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "213727198", "totalCurrentAssets": "26137000", "totalShareholderEquity": "51466000", "totalCurrentLiabilities": "49570000", "cashAndShortTermInvestments": "4893000" } }, "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": 4893000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26137000, "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": 113067000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49570000, "long_term_debt": 8000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 51466000, "shares_outstanding": 213727198, "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": "9609000", "totalAssets": "113067000", "longTermDebt": "8000000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "213727198", "totalCurrentAssets": "26137000", "totalShareholderEquity": "51466000", "totalCurrentLiabilities": "49570000", "cashAndShortTermInvestments": "4893000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }