{ "ticker": { "uuid": "d0427923-5894-4886-9632-f4614cce1f17", "symbol": "ANCR", "name": "Animalcare Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/d0427923-5894-4886-9632-f4614cce1f17/", "api_url": "https://sharemaestro.com/factors/api/tickers/d0427923-5894-4886-9632-f4614cce1f17/" }, "ticker_metadata": { "id": 26607, "uuid": "d0427923-5894-4886-9632-f4614cce1f17", "symbol": "ANCR", "name": "Animalcare Group plc", "asset_type": "equity", "market_cap": 229923008, "stock_exchange_id": 19, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Animalcare Group plc develops, sells, and distributes licensed veterinary pharmaceuticals, and services for companion and production animals, and equine veterinary markets. The company offers orozyme, enzymatic toothpaste for dental care in cats and dogs; danilon, oral treatment for pain in horses; dinalgen, injectable treatment for pain in cattle, pigs and horses; aqupharm, dehydration treatment for cats, dogs, cattle, goats, horses, pigs, rabbits and sheep; Ulcershield, treatment and prevention of gastric ulcers in horses; daxocox, treatment of osteoarthritis pain and inflammation in dogs; plaqtiv+, biofilm-based dental care for cats and dogs; thiamacare, treatment for hyperthyroidism in cats; hemo, injectable nutritional solution for horses; and cosequin complementary feed for dogs and cats to strengthen and protect joints. The company has a collaboration with 272Bio Limited to develop and commercialize a novel biological treatment for a common equine skin condition, known as sweet itch. The company operates in Belgium, the Netherlands, the United Kingdom, Germany, Spain, Italy, Portugal, Australia, New Zealand, the United Arab Emirates and internationally. Animalcare Group plc is based in York, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d0427923-5894-4886-9632-f4614cce1f17", "symbol": "ANCR", "name": "Animalcare Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/d0427923-5894-4886-9632-f4614cce1f17/", "api_url": "https://sharemaestro.com/factors/api/tickers/d0427923-5894-4886-9632-f4614cce1f17/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.23, "value": 0.03, "quality": 0.7, "momentum": 0.73, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 331.5, "market_cap": 22888730767.5, "pe_ratio": 4507.4302, "earnings_yield": 0.0002, "ebitda_to_ev": 0.0007, "shareholder_yield": 0.0002, "roe": 0.0443, "piotroski_f_score": 6, "momentum_12_1": 0.1126, "volatility_252d": 0.442 }, "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": "2026-06-07T13:35:40.580838+00:00", "batch_id": "" }, "size": { "price_close": 331.5, "market_cap": 22888730767.5, "market_cap_usd": 22888730767.5, "enterprise_value": 22901025767.5, "shares_outstanding": 69045945, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4507.4302, "pb_ratio": 199.8318, "ptbv_ratio": 199.8318, "ps_ratio": 256.8679, "pcf_ratio": 1937.4243, "pfcf_ratio": 3026.8091, "ev_ebitda": 1389.8784, "ev_ebit": 3693.7138, "ev_sales": 257.0059, "ev_fcf": 3028.435, "earnings_yield": 0.0002, "fcf_yield": 0.0003, "price_to_sales": 256.8679, "price_to_book": 199.8318, "price_to_cashflow": 1937.4243, "ebitda_to_ev": 0.0007, "sales_yield": 0.0039 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": -0.0, "shareholder_yield": 0.0002, "debt_paydown_yield": null, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.5766, "operating_margin": 0.0696, "net_margin": 0.057, "ebitda_margin": 0.1849, "fcf_margin": 0.0849, "roe": 0.0443, "roa": 0.0321, "roic": 0.0367, "roc_greenblatt": null, "asset_turnover": 0.5636, "cash_conversion": 1.4892, "accruals_ratio": -0.0426, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1124, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.325, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.7462, "debt_to_assets": 0.0962, "interest_coverage": 6.9042, "current_ratio": 1.6145, "quick_ratio": 1.6145, "net_debt": 12295000, "local_beta": 0.519, "volatility_252d": 0.442, "volatility_60d": 1.0727, "max_drawdown_12m": -0.2297, "risk_adjusted_momentum": 0.2549 }, "growth": { "revenue_growth_1y": 0.2004, "revenue_growth_3y_cagr": 0.0756, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.7257, "eps_growth_3y_cagr": 0.3723, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0935, "book_value_growth_1y": 0.0098, "revenue_growth": 0.2004, "earnings_growth": -0.7257 }, "momentum": { "price_return_1m": 0, "price_return_3m": 0.2099, "price_return_6m": 0.3313, "price_return_9m": 0.3052, "price_return_12m": 0.1126, "price_return_12m_ex1m": 0.1126, "momentum_6m": 0.3313, "momentum_12m": 0.1126, "momentum_12_1": 0.1126, "distance_from_52w_high": -0.0045, "distance_from_52w_low": 0.4539, "relative_strength": -0.0605 }, "raw_ttm": { "revenue_ttm": 89107000, "gross_profit_ttm": 51376000, "ebit_ttm": 6200000, "ebitda_ttm": 16477000, "net_income_ttm": 5078000, "eps_diluted_ttm": 0.0735, "operating_cash_flow_ttm": 11814000, "capital_expenditure_ttm": -4252000, "fcf_ttm": 7562000, "dividends_paid_ttm": -3587000, "share_repurchases_ttm": null, "shares_issued_ttm": 14000, "interest_expense_ttm": 898000, "cash_and_equivalents": 2913000, "total_current_assets": 34228000, "total_current_liabilities": 21200000, "net_ppe": null, "total_assets": 158104000, "total_debt": 15208000, "total_equity": 114540000, "net_working_capital": 12232000, "book_value_per_share": 1.6589, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.6589 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 92, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 73, "rank_pcf": 88, "rank_ev_ebitda": 86, "rank_ev_ebit": 94, "rank_earnings_yield": 88, "rank_fcf_yield": 63, "rank_dividend_yield": 49, "rank_shareholder_yield": 55, "rank_total_yield": 65, "rank_roe": 57, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 32, "rank_fcf_margin": 43, "rank_piotroski": 27, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 40 }, "composites": { "value_composite": 97, "quality_composite": 30, "momentum_composite": 27, "growth_composite": 73, "yield_composite": 70, "svqf_composite": 94, "vc1_composite": 96, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.1449, "os_score": 0.23, "value_percentile": 0.03, "quality_percentile": 0.7, "momentum_percentile": 0.73, "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": 66, "small_cap_core_rank": 97, "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": 8353, "ticker_id": 26607, "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": "2026-06-07T13:35:40.580838+00:00", "batch_id": "", "os_score_delta": null, "price_close": 331.5, "market_cap": 22888730767.5, "market_cap_usd": 22888730767.5, "enterprise_value": 22901025767.5, "shares_outstanding": 69045945, "fx_rate_to_usd": null, "pe_ratio": 4507.43024173, "pb_ratio": 199.83176853, "ptbv_ratio": 199.83176853, "ps_ratio": 256.86793145, "pcf_ratio": 1937.42430739, "pfcf_ratio": 3026.80914672, "ev_ebitda": 1389.87836181, "ev_ebit": 3693.71383347, "ev_sales": 257.00591163, "ev_fcf": 3028.43503934, "earnings_yield": 0.00022186, "fcf_yield": 0.0003302, "dividend_yield": 0.00015671, "buyback_yield": -6.1e-07, "shareholder_yield": 0.0001561, "debt_paydown_yield": null, "total_yield": 0.0001561, "gross_margin": 0.57656525, "operating_margin": 0.06957927, "net_margin": 0.05698767, "ebitda_margin": 0.18491252, "fcf_margin": 0.08486426, "roe": 0.04433386, "roa": 0.0321181, "roic": 0.0366618, "roc_greenblatt": null, "asset_turnover": 0.56359738, "cash_conversion": 1.48916896, "accruals_ratio": -0.04260487, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.74619166, "debt_to_assets": 0.09618985, "interest_coverage": 6.90423163, "current_ratio": 1.6145283, "quick_ratio": 1.6145283, "net_debt": 12295000, "revenue_growth_1y": 0.20044996, "revenue_growth_3y_cagr": 0.07555821, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.72570095, "eps_growth_3y_cagr": 0.37228204, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09350276, "book_value_growth_1y": 0.00981945, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.112358, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0.20985401, "price_return_6m": 0.3313253, "price_return_9m": 0.30524247, "price_return_12m": 0.11264206, "price_return_12m_ex1m": 0.11264206, "distance_from_52w_high": -0.0045045, "distance_from_52w_low": 0.45394737, "relative_strength": -0.06049853, "local_beta": 0.519, "volatility_252d": 0.44196, "volatility_60d": 1.072695, "max_drawdown_12m": -0.22965634, "revenue_ttm": 89107000, "gross_profit_ttm": 51376000, "ebit_ttm": 6200000, "ebitda_ttm": 16477000, "net_income_ttm": 5078000, "eps_diluted_ttm": 0.07354523, "operating_cash_flow_ttm": 11814000, "capital_expenditure_ttm": -4252000, "fcf_ttm": 7562000, "dividends_paid_ttm": -3587000, "share_repurchases_ttm": null, "shares_issued_ttm": 14000, "interest_expense_ttm": 898000, "cash_and_equivalents": 2913000, "total_current_assets": 34228000, "total_current_liabilities": 21200000, "net_ppe": null, "total_assets": 158104000, "total_debt": 15208000, "total_equity": 114540000, "net_working_capital": 12232000, "book_value_per_share": 1.65889539, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.65889539, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 92, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 73, "rank_pcf": 88, "rank_ev_ebitda": 86, "rank_ev_ebit": 94, "rank_earnings_yield": 88, "rank_fcf_yield": 63, "rank_dividend_yield": 49, "rank_shareholder_yield": 55, "rank_total_yield": 65, "rank_roe": 57, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 32, "rank_fcf_margin": 43, "rank_piotroski": 27, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 40, "value_composite": 97, "quality_composite": 30, "momentum_composite": 27, "growth_composite": 73, "yield_composite": 70, "svqf_composite": 94, "vc1_composite": 96, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 97, "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": 331.5, "os": 0.23, "value": 0.03, "quality": 0.7, "momentum": 0.73, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 4507.4302, "earnings_yield": 0.0002, "shareholder_yield": 0.0002, "roe": 0.0443, "momentum_12_1": 0.1126, "complete_fields": { "id": 8353, "ticker_id": 26607, "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": "2026-06-07T13:35:40.580838+00:00", "batch_id": "", "os_score_delta": null, "price_close": 331.5, "market_cap": 22888730767.5, "market_cap_usd": 22888730767.5, "enterprise_value": 22901025767.5, "shares_outstanding": 69045945, "fx_rate_to_usd": null, "pe_ratio": 4507.43024173, "pb_ratio": 199.83176853, "ptbv_ratio": 199.83176853, "ps_ratio": 256.86793145, "pcf_ratio": 1937.42430739, "pfcf_ratio": 3026.80914672, "ev_ebitda": 1389.87836181, "ev_ebit": 3693.71383347, "ev_sales": 257.00591163, "ev_fcf": 3028.43503934, "earnings_yield": 0.00022186, "fcf_yield": 0.0003302, "dividend_yield": 0.00015671, "buyback_yield": -6.1e-07, "shareholder_yield": 0.0001561, "debt_paydown_yield": null, "total_yield": 0.0001561, "gross_margin": 0.57656525, "operating_margin": 0.06957927, "net_margin": 0.05698767, "ebitda_margin": 0.18491252, "fcf_margin": 0.08486426, "roe": 0.04433386, "roa": 0.0321181, "roic": 0.0366618, "roc_greenblatt": null, "asset_turnover": 0.56359738, "cash_conversion": 1.48916896, "accruals_ratio": -0.04260487, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.74619166, "debt_to_assets": 0.09618985, "interest_coverage": 6.90423163, "current_ratio": 1.6145283, "quick_ratio": 1.6145283, "net_debt": 12295000, "revenue_growth_1y": 0.20044996, "revenue_growth_3y_cagr": 0.07555821, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.72570095, "eps_growth_3y_cagr": 0.37228204, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09350276, "book_value_growth_1y": 0.00981945, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.112358, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0.20985401, "price_return_6m": 0.3313253, "price_return_9m": 0.30524247, "price_return_12m": 0.11264206, "price_return_12m_ex1m": 0.11264206, "distance_from_52w_high": -0.0045045, "distance_from_52w_low": 0.45394737, "relative_strength": -0.06049853, "local_beta": 0.519, "volatility_252d": 0.44196, "volatility_60d": 1.072695, "max_drawdown_12m": -0.22965634, "revenue_ttm": 89107000, "gross_profit_ttm": 51376000, "ebit_ttm": 6200000, "ebitda_ttm": 16477000, "net_income_ttm": 5078000, "eps_diluted_ttm": 0.07354523, "operating_cash_flow_ttm": 11814000, "capital_expenditure_ttm": -4252000, "fcf_ttm": 7562000, "dividends_paid_ttm": -3587000, "share_repurchases_ttm": null, "shares_issued_ttm": 14000, "interest_expense_ttm": 898000, "cash_and_equivalents": 2913000, "total_current_assets": 34228000, "total_current_liabilities": 21200000, "net_ppe": null, "total_assets": 158104000, "total_debt": 15208000, "total_equity": 114540000, "net_working_capital": 12232000, "book_value_per_share": 1.65889539, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.65889539, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 92, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 73, "rank_pcf": 88, "rank_ev_ebitda": 86, "rank_ev_ebit": 94, "rank_earnings_yield": 88, "rank_fcf_yield": 63, "rank_dividend_yield": 49, "rank_shareholder_yield": 55, "rank_total_yield": 65, "rank_roe": 57, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 32, "rank_fcf_margin": 43, "rank_piotroski": 27, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 40, "value_composite": 97, "quality_composite": 30, "momentum_composite": 27, "growth_composite": 73, "yield_composite": 70, "svqf_composite": 94, "vc1_composite": 96, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 97, "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": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "income_statement": { "revenue": 89107000, "cost_of_revenue": 37731000, "gross_profit": 51376000, "ebit": 6200000, "ebitda": 16477000, "pretax_income": null, "tax_provision": null, "net_income": 5078000, "net_income_to_common": 5078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2913000, "total_current_assets": 34228000, "total_assets": 158104000, "short_term_debt": 2117000, "long_term_debt": 9863000, "total_debt": 15208000, "total_liabilities": null, "total_equity": 114540000, "shares_outstanding": 69045945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11814000, "capital_expenditure": -4252000, "free_cash_flow": 7562000, "dividends_paid": -3587000, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": null }, "complete_fields": { "id": 391249, "ticker_id": 26607, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16477000", "netIncome": "5078000", "grossProfit": "51376000", "totalRevenue": "89107000", "costOfRevenue": "37731000", "interestExpense": "898000", "operatingIncome": "6200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "651000", "depreciationAndAmortization": "9236000" }, "balance": { "totalDebt": "15208000", "totalAssets": "158104000", "longTermDebt": "9863000", "shortTermDebt": "2117000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "69045945", "totalCurrentAssets": "34228000", "totalShareholderEquity": "114540000", "totalCurrentLiabilities": "21200000", "cashAndShortTermInvestments": "2913000" }, "cashflow": { "freeCashFlow": "7562000", "dividendsPaid": "-3587000", "issuanceOfDebt": null, "issuanceOfStock": "14000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11814000", "repurchaseOfStock": null, "capitalExpenditures": "-4252000" } }, "revenue": 89107000, "cost_of_revenue": 37731000, "gross_profit": 51376000, "research_and_development": 651000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6200000, "depreciation_amortisation": 9236000, "ebitda": 16477000, "interest_expense": 898000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5078000, "net_income_continuing_ops": null, "net_income_to_common": 5078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2913000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34228000, "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": 158104000, "short_term_debt": 2117000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21200000, "long_term_debt": 9863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 114540000, "shares_outstanding": 69045945, "operating_cash_flow": 11814000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3587000, "share_repurchases": null, "shares_issued": 14000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16477000", "netIncome": "5078000", "grossProfit": "51376000", "totalRevenue": "89107000", "costOfRevenue": "37731000", "interestExpense": "898000", "operatingIncome": "6200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "651000", "depreciationAndAmortization": "9236000" }, "balance": { "totalDebt": "15208000", "totalAssets": "158104000", "longTermDebt": "9863000", "shortTermDebt": "2117000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "69045945", "totalCurrentAssets": "34228000", "totalShareholderEquity": "114540000", "totalCurrentLiabilities": "21200000", "cashAndShortTermInvestments": "2913000" }, "cashflow": { "freeCashFlow": "7562000", "dividendsPaid": "-3587000", "issuanceOfDebt": null, "issuanceOfStock": "14000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11814000", "repurchaseOfStock": null, "capitalExpenditures": "-4252000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "income_statement": { "revenue": 74228000, "cost_of_revenue": 32984000, "gross_profit": 41244000, "ebit": 7082000, "ebitda": 13364000, "pretax_income": null, "tax_provision": null, "net_income": 18494000, "net_income_to_common": 18494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11715000, "total_current_assets": 97961000, "total_assets": 158813000, "short_term_debt": 976000, "long_term_debt": 19754000, "total_debt": 23165000, "total_liabilities": null, "total_equity": 113312000, "shares_outstanding": 68976418, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11352000, "capital_expenditure": -3010000, "free_cash_flow": 8342000, "dividends_paid": -3019000, "share_repurchases": null, "shares_issued": 20053000, "net_debt_issued": 17812000 }, "complete_fields": { "id": 391252, "ticker_id": 26607, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13364000", "netIncome": "18494000", "grossProfit": "41244000", "totalRevenue": "74228000", "costOfRevenue": "32984000", "interestExpense": "400000", "operatingIncome": "7082000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "0", "depreciationAndAmortization": "7181000" }, "balance": { "totalDebt": "23165000", "totalAssets": "158813000", "longTermDebt": "19754000", "shortTermDebt": "976000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68976418", "totalCurrentAssets": "97961000", "totalShareholderEquity": "113312000", "totalCurrentLiabilities": "20608000", "cashAndShortTermInvestments": "11715000" }, "cashflow": { "freeCashFlow": "8342000", "dividendsPaid": "-3019000", "issuanceOfDebt": "17812000", "issuanceOfStock": "20053000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11352000", "repurchaseOfStock": null, "capitalExpenditures": "-3010000" } }, "revenue": 74228000, "cost_of_revenue": 32984000, "gross_profit": 41244000, "research_and_development": 0, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7082000, "depreciation_amortisation": 7181000, "ebitda": 13364000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18494000, "net_income_continuing_ops": null, "net_income_to_common": 18494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11715000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 97961000, "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": 158813000, "short_term_debt": 976000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20608000, "long_term_debt": 19754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 113312000, "shares_outstanding": 68976418, "operating_cash_flow": 11352000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3019000, "share_repurchases": null, "shares_issued": 20053000, "net_debt_issued": 17812000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13364000", "netIncome": "18494000", "grossProfit": "41244000", "totalRevenue": "74228000", "costOfRevenue": "32984000", "interestExpense": "400000", "operatingIncome": "7082000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "0", "depreciationAndAmortization": "7181000" }, "balance": { "totalDebt": "23165000", "totalAssets": "158813000", "longTermDebt": "19754000", "shortTermDebt": "976000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68976418", "totalCurrentAssets": "97961000", "totalShareholderEquity": "113312000", "totalCurrentLiabilities": "20608000", "cashAndShortTermInvestments": "11715000" }, "cashflow": { "freeCashFlow": "8342000", "dividendsPaid": "-3019000", "issuanceOfDebt": "17812000", "issuanceOfStock": "20053000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11352000", "repurchaseOfStock": null, "capitalExpenditures": "-3010000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "income_statement": { "revenue": 70733000, "cost_of_revenue": 30586000, "gross_profit": 40147000, "ebit": 4017000, "ebitda": 11739000, "pretax_income": null, "tax_provision": null, "net_income": 1199000, "net_income_to_common": 1199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4642000, "total_current_assets": 29415000, "total_assets": 106792000, "short_term_debt": 0, "long_term_debt": 2933000, "total_debt": 5876000, "total_liabilities": null, "total_equity": 77895000, "shares_outstanding": 60107926, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10927000, "capital_expenditure": -2553000, "free_cash_flow": 8374000, "dividends_paid": -2644000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -5252000 }, "complete_fields": { "id": 391253, "ticker_id": 26607, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11739000", "netIncome": "1199000", "grossProfit": "40147000", "totalRevenue": "70733000", "costOfRevenue": "30586000", "interestExpense": "750000", "operatingIncome": "4017000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "3101000", "depreciationAndAmortization": "7705000" }, "balance": { "totalDebt": "5876000", "totalAssets": "106792000", "longTermDebt": "2933000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "60107926", "totalCurrentAssets": "29415000", "totalShareholderEquity": "77895000", "totalCurrentLiabilities": "18418000", "cashAndShortTermInvestments": "4642000" }, "cashflow": { "freeCashFlow": "8374000", "dividendsPaid": "-2644000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-5252000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "10927000", "repurchaseOfStock": null, "capitalExpenditures": "-2553000" } }, "revenue": 70733000, "cost_of_revenue": 30586000, "gross_profit": 40147000, "research_and_development": 3101000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4017000, "depreciation_amortisation": 7705000, "ebitda": 11739000, "interest_expense": 750000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1199000, "net_income_continuing_ops": null, "net_income_to_common": 1199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4642000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29415000, "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": 106792000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18418000, "long_term_debt": 2933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 77895000, "shares_outstanding": 60107926, "operating_cash_flow": 10927000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2644000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -5252000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8374000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11739000", "netIncome": "1199000", "grossProfit": "40147000", "totalRevenue": "70733000", "costOfRevenue": "30586000", "interestExpense": "750000", "operatingIncome": "4017000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "3101000", "depreciationAndAmortization": "7705000" }, "balance": { "totalDebt": "5876000", "totalAssets": "106792000", "longTermDebt": "2933000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "60107926", "totalCurrentAssets": "29415000", "totalShareholderEquity": "77895000", "totalCurrentLiabilities": "18418000", "cashAndShortTermInvestments": "4642000" }, "cashflow": { "freeCashFlow": "8374000", "dividendsPaid": "-2644000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-5252000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "10927000", "repurchaseOfStock": null, "capitalExpenditures": "-2553000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "income_statement": { "revenue": 71616000, "cost_of_revenue": 30957000, "gross_profit": 40659000, "ebit": 4148000, "ebitda": 10913000, "pretax_income": null, "tax_provision": null, "net_income": 1965000, "net_income_to_common": 1965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6035000, "total_current_assets": 33792000, "total_assets": 118242000, "short_term_debt": null, "long_term_debt": 8426000, "total_debt": 11437000, "total_liabilities": null, "total_equity": 78986000, "shares_outstanding": 60092161, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9429000, "capital_expenditure": -2947000, "free_cash_flow": 6482000, "dividends_paid": -2644000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1320000 }, "complete_fields": { "id": 391254, "ticker_id": 26607, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10913000", "netIncome": "1965000", "grossProfit": "40659000", "totalRevenue": "71616000", "costOfRevenue": "30957000", "interestExpense": "568000", "operatingIncome": "4148000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "3030000", "depreciationAndAmortization": "7803000" }, "balance": { "totalDebt": "11437000", "totalAssets": "118242000", "longTermDebt": "8426000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "60092161", "totalCurrentAssets": "33792000", "totalShareholderEquity": "78986000", "totalCurrentLiabilities": "22275000", "cashAndShortTermInvestments": "6035000" }, "cashflow": { "freeCashFlow": "6482000", "dividendsPaid": "-2644000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1320000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9429000", "repurchaseOfStock": null, "capitalExpenditures": "-2947000" } }, "revenue": 71616000, "cost_of_revenue": 30957000, "gross_profit": 40659000, "research_and_development": 3030000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4148000, "depreciation_amortisation": 7803000, "ebitda": 10913000, "interest_expense": 568000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1965000, "net_income_continuing_ops": null, "net_income_to_common": 1965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6035000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33792000, "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": 118242000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22275000, "long_term_debt": 8426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78986000, "shares_outstanding": 60092161, "operating_cash_flow": 9429000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2947000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2644000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1320000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10913000", "netIncome": "1965000", "grossProfit": "40659000", "totalRevenue": "71616000", "costOfRevenue": "30957000", "interestExpense": "568000", "operatingIncome": "4148000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "3030000", "depreciationAndAmortization": "7803000" }, "balance": { "totalDebt": "11437000", "totalAssets": "118242000", "longTermDebt": "8426000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "60092161", "totalCurrentAssets": "33792000", "totalShareholderEquity": "78986000", "totalCurrentLiabilities": "22275000", "cashAndShortTermInvestments": "6035000" }, "cashflow": { "freeCashFlow": "6482000", "dividendsPaid": "-2644000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1320000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9429000", "repurchaseOfStock": null, "capitalExpenditures": "-2947000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+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": -6952000 }, "complete_fields": { "id": 391255, "ticker_id": 26607, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+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": "-6952000", "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": -6952000, "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": "-6952000", "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": "2026-06-07T12:32:15.773948+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": 2913000, "total_current_assets": 34228000, "total_assets": 158104000, "short_term_debt": 2117000, "long_term_debt": 9863000, "total_debt": 15208000, "total_liabilities": null, "total_equity": 114540000, "shares_outstanding": 69045945, "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": 391248, "ticker_id": 26607, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "15208000", "totalAssets": "158104000", "longTermDebt": "9863000", "shortTermDebt": "2117000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "69045945", "totalCurrentAssets": "34228000", "totalShareholderEquity": "114540000", "totalCurrentLiabilities": "21200000", "cashAndShortTermInvestments": "2913000" } }, "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": 2913000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34228000, "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": 158104000, "short_term_debt": 2117000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21200000, "long_term_debt": 9863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 114540000, "shares_outstanding": 69045945, "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": "15208000", "totalAssets": "158104000", "longTermDebt": "9863000", "shortTermDebt": "2117000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "69045945", "totalCurrentAssets": "34228000", "totalShareholderEquity": "114540000", "totalCurrentLiabilities": "21200000", "cashAndShortTermInvestments": "2913000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+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": 9918000, "total_current_assets": 41604000, "total_assets": 163872000, "short_term_debt": 2076000, "long_term_debt": 15731000, "total_debt": 21023000, "total_liabilities": null, "total_equity": 113248000, "shares_outstanding": 68989072, "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": 391250, "ticker_id": 26607, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "21023000", "totalAssets": "163872000", "longTermDebt": "15731000", "shortTermDebt": "2076000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "68989072", "totalCurrentAssets": "41604000", "totalShareholderEquity": "113248000", "totalCurrentLiabilities": "21574000", "cashAndShortTermInvestments": "9918000" } }, "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": 9918000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41604000, "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": 163872000, "short_term_debt": 2076000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21574000, "long_term_debt": 15731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 113248000, "shares_outstanding": 68989072, "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": "21023000", "totalAssets": "163872000", "longTermDebt": "15731000", "shortTermDebt": "2076000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "68989072", "totalCurrentAssets": "41604000", "totalShareholderEquity": "113248000", "totalCurrentLiabilities": "21574000", "cashAndShortTermInvestments": "9918000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+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": 11715000, "total_current_assets": 97961000, "total_assets": 158813000, "short_term_debt": 976000, "long_term_debt": 19754000, "total_debt": 23165000, "total_liabilities": null, "total_equity": 113312000, "shares_outstanding": 68976418, "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": 391251, "ticker_id": 26607, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:32:15.773948+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "23165000", "totalAssets": "158813000", "longTermDebt": "19754000", "shortTermDebt": "976000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68976418", "totalCurrentAssets": "97961000", "totalShareholderEquity": "113312000", "totalCurrentLiabilities": "20608000", "cashAndShortTermInvestments": "11715000" } }, "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": 11715000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 97961000, "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": 158813000, "short_term_debt": 976000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20608000, "long_term_debt": 19754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 113312000, "shares_outstanding": 68976418, "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": "23165000", "totalAssets": "158813000", "longTermDebt": "19754000", "shortTermDebt": "976000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68976418", "totalCurrentAssets": "97961000", "totalShareholderEquity": "113312000", "totalCurrentLiabilities": "20608000", "cashAndShortTermInvestments": "11715000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }