{ "ticker": { "uuid": "d0878a39-93b6-4725-92a0-20c235f1d346", "symbol": "BOOM", "name": "Audioboom Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/d0878a39-93b6-4725-92a0-20c235f1d346/", "api_url": "https://sharemaestro.com/factors/api/tickers/d0878a39-93b6-4725-92a0-20c235f1d346/" }, "ticker_metadata": { "id": 26936, "uuid": "d0878a39-93b6-4725-92a0-20c235f1d346", "symbol": "BOOM", "name": "Audioboom Group plc", "asset_type": "equity", "market_cap": 100984728, "stock_exchange_id": 19, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "Audioboom Group plc, a podcast company, operates a spoken-word audio platform for hosting, distributing, and monetizing content primarily in the United Kingdom and the United States. The company's platform allows content distributed through Apple Podcasts, Spotify, Pandora, Amazon Music, Deezer, Google Podcasts, iHeartRadio, RadioPublic, Saavn, Stitcher, Facebook, and Twitter, as well as a partner's own websites and mobile apps. Its ad-tech and monetisation platform underpins a scalable content business that provides commercial, distribution, marketing, and production services for a network of top tier podcasts. Audioboom Group plc was incorporated in 2003 and is based in Saint Helier, Jersey.", "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": "d0878a39-93b6-4725-92a0-20c235f1d346", "symbol": "BOOM", "name": "Audioboom Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/d0878a39-93b6-4725-92a0-20c235f1d346/", "api_url": "https://sharemaestro.com/factors/api/tickers/d0878a39-93b6-4725-92a0-20c235f1d346/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.12, "value": 0.02, "quality": 0.3, "momentum": 0.89, "coverage": 0.879, "confidence": 0.534, "delta": null }, "headline_factors": { "price": 560, "market_cap": 9206198960, "pe_ratio": null, "earnings_yield": 0.0001, "ebitda_to_ev": 0.0001, "shareholder_yield": -0.0, "roe": 0.1367, "piotroski_f_score": 6, "momentum_12_1": 0.6319, "volatility_252d": 0.7947 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.686190+00:00", "batch_id": "" }, "size": { "price_close": 560, "market_cap": 9206198960, "market_cap_usd": 9206198960, "enterprise_value": 9203322960, "shares_outstanding": 16439641, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1369.3588, "ptbv_ratio": 1369.3588, "ps_ratio": 125.4524, "pcf_ratio": 68194.0664, "pfcf_ratio": 77363.0165, "ev_ebitda": 7304.2246, "ev_ebit": 8798.5879, "ev_sales": 125.4132, "ev_fcf": 77338.8484, "earnings_yield": 0.0001, "fcf_yield": 0.0, "price_to_sales": 125.4524, "price_to_book": 1369.3588, "price_to_cashflow": 68194.0664, "ebitda_to_ev": 0.0001, "sales_yield": 0.008 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0, "shareholder_yield": -0.0, "debt_paydown_yield": null, "total_yield": -0.0 }, "quality": { "gross_margin": 0.1959, "operating_margin": 0.0143, "net_margin": 0.0125, "ebitda_margin": 0.0172, "fcf_margin": 0.0016, "roe": 0.1367, "roa": 0.0404, "roic": 0.2039, "roc_greenblatt": null, "asset_turnover": 3.224, "cash_conversion": 0.1295, "accruals_ratio": 0.0344, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1011, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6315, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.2825, "debt_to_assets": 0.0431, "interest_coverage": 7.9847, "current_ratio": 1.3581, "quick_ratio": 1.3581, "net_debt": -2876000, "local_beta": 2.0435, "volatility_252d": 0.7947, "volatility_60d": 1.7502, "max_drawdown_12m": -0.4214, "risk_adjusted_momentum": 0.7952 }, "growth": { "revenue_growth_1y": 0.1285, "revenue_growth_3y_cagr": 0.0675, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4914, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.9411, "revenue_growth": 0.1285, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0468, "price_return_3m": -0.0175, "price_return_6m": -0.0968, "price_return_9m": 0.3023, "price_return_12m": 0.5556, "price_return_12m_ex1m": 0.6319, "momentum_6m": -0.0968, "momentum_12m": 0.5556, "momentum_12_1": 0.6319, "distance_from_52w_high": -0.2956, "distance_from_52w_low": 0.792, "relative_strength": 0.3824 }, "raw_ttm": { "revenue_ttm": 73384000, "gross_profit_ttm": 14375000, "ebit_ttm": 1046000, "ebitda_ttm": 1260000, "net_income_ttm": 919000, "eps_diluted_ttm": 0.0559, "operating_cash_flow_ttm": 135000, "capital_expenditure_ttm": -16000, "fcf_ttm": 119000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 13000, "interest_expense_ttm": 131000, "cash_and_equivalents": 3858000, "total_current_assets": 20697000, "total_current_liabilities": 15240000, "net_ppe": null, "total_assets": 22762000, "total_debt": 982000, "total_equity": 6723000, "net_working_capital": 1782000, "book_value_per_share": 0.409, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.409 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 49, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 97, "rank_earnings_yield": 95, "rank_fcf_yield": 71, "rank_dividend_yield": 61, "rank_shareholder_yield": 81, "rank_total_yield": 83, "rank_roe": 27, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 86, "rank_fcf_margin": 71, "rank_piotroski": 27, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 17 }, "composites": { "value_composite": 98, "quality_composite": 70, "momentum_composite": 11, "growth_composite": 23, "yield_composite": 85, "svqf_composite": 97, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.0775, "os_score": 0.12, "value_percentile": 0.02, "quality_percentile": 0.3, "momentum_percentile": 0.89, "factor_coverage": 0.879, "signal_confidence": 0.534, "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": 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": 8383, "ticker_id": 26936, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.686190+00:00", "batch_id": "", "os_score_delta": null, "price_close": 560, "market_cap": 9206198960, "market_cap_usd": 9206198960, "enterprise_value": 9203322960, "shares_outstanding": 16439641, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1369.35876246, "ptbv_ratio": 1369.35876246, "ps_ratio": 125.45240052, "pcf_ratio": 68194.06637037, "pfcf_ratio": 77363.01647059, "ev_ebitda": 7304.22457143, "ev_ebit": 8798.58791587, "ev_sales": 125.41320942, "ev_fcf": 77338.84840336, "earnings_yield": 9.982e-05, "fcf_yield": 1.293e-05, "dividend_yield": 0, "buyback_yield": -1.41e-06, "shareholder_yield": -1.41e-06, "debt_paydown_yield": null, "total_yield": -1.41e-06, "gross_margin": 0.19588739, "operating_margin": 0.01425379, "net_margin": 0.01252317, "ebitda_margin": 0.01716996, "fcf_margin": 0.00162161, "roe": 0.13669493, "roa": 0.04037431, "roic": 0.20392514, "roc_greenblatt": null, "asset_turnover": 3.22396977, "cash_conversion": 0.12948857, "accruals_ratio": 0.03444337, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.28253968, "debt_to_assets": 0.04314208, "interest_coverage": 7.98473282, "current_ratio": 1.35807087, "quick_ratio": 1.35807087, "net_debt": -2876000, "revenue_growth_1y": 0.12846379, "revenue_growth_3y_cagr": 0.06754752, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.49144071, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.9411179, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.101113, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04680851, "price_return_3m": -0.01754386, "price_return_6m": -0.09677419, "price_return_9m": 0.30232558, "price_return_12m": 0.55555556, "price_return_12m_ex1m": 0.63194444, "distance_from_52w_high": -0.29559748, "distance_from_52w_low": 0.792, "relative_strength": 0.38241497, "local_beta": 2.0435, "volatility_252d": 0.79474, "volatility_60d": 1.750238, "max_drawdown_12m": -0.42138365, "revenue_ttm": 73384000, "gross_profit_ttm": 14375000, "ebit_ttm": 1046000, "ebitda_ttm": 1260000, "net_income_ttm": 919000, "eps_diluted_ttm": 0.05590146, "operating_cash_flow_ttm": 135000, "capital_expenditure_ttm": -16000, "fcf_ttm": 119000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 13000, "interest_expense_ttm": 131000, "cash_and_equivalents": 3858000, "total_current_assets": 20697000, "total_current_liabilities": 15240000, "net_ppe": null, "total_assets": 22762000, "total_debt": 982000, "total_equity": 6723000, "net_working_capital": 1782000, "book_value_per_share": 0.40895054, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.40895054, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 49, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 97, "rank_earnings_yield": 95, "rank_fcf_yield": 71, "rank_dividend_yield": 61, "rank_shareholder_yield": 81, "rank_total_yield": 83, "rank_roe": 27, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 86, "rank_fcf_margin": 71, "rank_piotroski": 27, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 17, "value_composite": 98, "quality_composite": 70, "momentum_composite": 11, "growth_composite": 23, "yield_composite": 85, "svqf_composite": 97, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.879, "signal_confidence": 0.534, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "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": 560, "os": 0.12, "value": 0.02, "quality": 0.3, "momentum": 0.89, "confidence": 0.534, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0001, "shareholder_yield": -0.0, "roe": 0.1367, "momentum_12_1": 0.6319, "complete_fields": { "id": 8383, "ticker_id": 26936, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.686190+00:00", "batch_id": "", "os_score_delta": null, "price_close": 560, "market_cap": 9206198960, "market_cap_usd": 9206198960, "enterprise_value": 9203322960, "shares_outstanding": 16439641, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1369.35876246, "ptbv_ratio": 1369.35876246, "ps_ratio": 125.45240052, "pcf_ratio": 68194.06637037, "pfcf_ratio": 77363.01647059, "ev_ebitda": 7304.22457143, "ev_ebit": 8798.58791587, "ev_sales": 125.41320942, "ev_fcf": 77338.84840336, "earnings_yield": 9.982e-05, "fcf_yield": 1.293e-05, "dividend_yield": 0, "buyback_yield": -1.41e-06, "shareholder_yield": -1.41e-06, "debt_paydown_yield": null, "total_yield": -1.41e-06, "gross_margin": 0.19588739, "operating_margin": 0.01425379, "net_margin": 0.01252317, "ebitda_margin": 0.01716996, "fcf_margin": 0.00162161, "roe": 0.13669493, "roa": 0.04037431, "roic": 0.20392514, "roc_greenblatt": null, "asset_turnover": 3.22396977, "cash_conversion": 0.12948857, "accruals_ratio": 0.03444337, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.28253968, "debt_to_assets": 0.04314208, "interest_coverage": 7.98473282, "current_ratio": 1.35807087, "quick_ratio": 1.35807087, "net_debt": -2876000, "revenue_growth_1y": 0.12846379, "revenue_growth_3y_cagr": 0.06754752, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.49144071, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.9411179, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.101113, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04680851, "price_return_3m": -0.01754386, "price_return_6m": -0.09677419, "price_return_9m": 0.30232558, "price_return_12m": 0.55555556, "price_return_12m_ex1m": 0.63194444, "distance_from_52w_high": -0.29559748, "distance_from_52w_low": 0.792, "relative_strength": 0.38241497, "local_beta": 2.0435, "volatility_252d": 0.79474, "volatility_60d": 1.750238, "max_drawdown_12m": -0.42138365, "revenue_ttm": 73384000, "gross_profit_ttm": 14375000, "ebit_ttm": 1046000, "ebitda_ttm": 1260000, "net_income_ttm": 919000, "eps_diluted_ttm": 0.05590146, "operating_cash_flow_ttm": 135000, "capital_expenditure_ttm": -16000, "fcf_ttm": 119000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 13000, "interest_expense_ttm": 131000, "cash_and_equivalents": 3858000, "total_current_assets": 20697000, "total_current_liabilities": 15240000, "net_ppe": null, "total_assets": 22762000, "total_debt": 982000, "total_equity": 6723000, "net_working_capital": 1782000, "book_value_per_share": 0.40895054, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.40895054, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 49, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 97, "rank_earnings_yield": 95, "rank_fcf_yield": 71, "rank_dividend_yield": 61, "rank_shareholder_yield": 81, "rank_total_yield": 83, "rank_roe": 27, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 86, "rank_fcf_margin": 71, "rank_piotroski": 27, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 17, "value_composite": 98, "quality_composite": 70, "momentum_composite": 11, "growth_composite": 23, "yield_composite": 85, "svqf_composite": 97, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.879, "signal_confidence": 0.534, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "income_statement": { "revenue": 73384000, "cost_of_revenue": 59009000, "gross_profit": 14375000, "ebit": 1046000, "ebitda": 1260000, "pretax_income": null, "tax_provision": null, "net_income": 919000, "net_income_to_common": 919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3858000, "total_current_assets": 23108000, "total_assets": 25170000, "short_term_debt": null, "long_term_debt": 894000, "total_debt": 1042000, "total_liabilities": null, "total_equity": 4212000, "shares_outstanding": 16383608, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 135000, "capital_expenditure": -16000, "free_cash_flow": 119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13000, "net_debt_issued": null }, "complete_fields": { "id": 391920, "ticker_id": 26936, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1260000", "netIncome": "919000", "grossProfit": "14375000", "totalRevenue": "73384000", "costOfRevenue": "59009000", "interestExpense": "131000", "operatingIncome": "1046000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "225000" }, "balance": { "totalDebt": "1042000", "totalAssets": "25170000", "longTermDebt": "894000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16383608", "totalCurrentAssets": "23108000", "totalShareholderEquity": "4212000", "totalCurrentLiabilities": "20064000", "cashAndShortTermInvestments": "3858000" }, "cashflow": { "freeCashFlow": "119000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "13000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "135000", "repurchaseOfStock": null, "capitalExpenditures": "-16000" } }, "revenue": 73384000, "cost_of_revenue": 59009000, "gross_profit": 14375000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1046000, "depreciation_amortisation": 225000, "ebitda": 1260000, "interest_expense": 131000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 919000, "net_income_continuing_ops": null, "net_income_to_common": 919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3858000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23108000, "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": 25170000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20064000, "long_term_debt": 894000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4212000, "shares_outstanding": 16383608, "operating_cash_flow": 135000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1260000", "netIncome": "919000", "grossProfit": "14375000", "totalRevenue": "73384000", "costOfRevenue": "59009000", "interestExpense": "131000", "operatingIncome": "1046000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "225000" }, "balance": { "totalDebt": "1042000", "totalAssets": "25170000", "longTermDebt": "894000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16383608", "totalCurrentAssets": "23108000", "totalShareholderEquity": "4212000", "totalCurrentLiabilities": "20064000", "cashAndShortTermInvestments": "3858000" }, "cashflow": { "freeCashFlow": "119000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "13000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "135000", "repurchaseOfStock": null, "capitalExpenditures": "-16000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "income_statement": { "revenue": 65030000, "cost_of_revenue": 67603000, "gross_profit": -2573000, "ebit": -16651000, "ebitda": -16382000, "pretax_income": null, "tax_provision": null, "net_income": -19426000, "net_income_to_common": -19426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3726000, "total_current_assets": 20449000, "total_assets": 23177000, "short_term_debt": null, "long_term_debt": 1042000, "total_debt": 1110000, "total_liabilities": null, "total_equity": 2169000, "shares_outstanding": 16376936, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4536000, "capital_expenditure": -7000, "free_cash_flow": -4543000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 202000, "net_debt_issued": null }, "complete_fields": { "id": 391921, "ticker_id": 26936, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-16382000", "netIncome": "-19426000", "grossProfit": "-2573000", "totalRevenue": "65030000", "costOfRevenue": "67603000", "interestExpense": "100000", "operatingIncome": "-16651000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "272000" }, "balance": { "totalDebt": "1110000", "totalAssets": "23177000", "longTermDebt": "1042000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "16376936", "totalCurrentAssets": "20449000", "totalShareholderEquity": "2169000", "totalCurrentLiabilities": "17513000", "cashAndShortTermInvestments": "3726000" }, "cashflow": { "freeCashFlow": "-4543000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "202000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-4536000", "repurchaseOfStock": null, "capitalExpenditures": "-7000" } }, "revenue": 65030000, "cost_of_revenue": 67603000, "gross_profit": -2573000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16651000, "depreciation_amortisation": 272000, "ebitda": -16382000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -19426000, "net_income_continuing_ops": null, "net_income_to_common": -19426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3726000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20449000, "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": 23177000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17513000, "long_term_debt": 1042000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2169000, "shares_outstanding": 16376936, "operating_cash_flow": -4536000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 202000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4543000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-16382000", "netIncome": "-19426000", "grossProfit": "-2573000", "totalRevenue": "65030000", "costOfRevenue": "67603000", "interestExpense": "100000", "operatingIncome": "-16651000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "272000" }, "balance": { "totalDebt": "1110000", "totalAssets": "23177000", "longTermDebt": "1042000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "16376936", "totalCurrentAssets": "20449000", "totalShareholderEquity": "2169000", "totalCurrentLiabilities": "17513000", "cashAndShortTermInvestments": "3726000" }, "cashflow": { "freeCashFlow": "-4543000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "202000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-4536000", "repurchaseOfStock": null, "capitalExpenditures": "-7000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "income_statement": { "revenue": 74879000, "cost_of_revenue": 60667000, "gross_profit": 14212000, "ebit": -697000, "ebitda": -295000, "pretax_income": null, "tax_provision": null, "net_income": -757000, "net_income_to_common": -757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8067000, "total_current_assets": 24885000, "total_assets": 28882000, "short_term_debt": 0, "long_term_debt": 80000, "total_debt": 358000, "total_liabilities": null, "total_equity": 17510000, "shares_outstanding": 16297419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3236000, "capital_expenditure": -29000, "free_cash_flow": 3207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1891000, "net_debt_issued": null }, "complete_fields": { "id": 391922, "ticker_id": 26936, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-295000", "netIncome": "-757000", "grossProfit": "14212000", "totalRevenue": "74879000", "costOfRevenue": "60667000", "interestExpense": "87000", "operatingIncome": "-697000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47000" }, "balance": { "totalDebt": "358000", "totalAssets": "28882000", "longTermDebt": "80000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "16297419", "totalCurrentAssets": "24885000", "totalShareholderEquity": "17510000", "totalCurrentLiabilities": "11292000", "cashAndShortTermInvestments": "8067000" }, "cashflow": { "freeCashFlow": "3207000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1891000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3236000", "repurchaseOfStock": null, "capitalExpenditures": "-29000" } }, "revenue": 74879000, "cost_of_revenue": 60667000, "gross_profit": 14212000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -697000, "depreciation_amortisation": 47000, "ebitda": -295000, "interest_expense": 87000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -757000, "net_income_continuing_ops": null, "net_income_to_common": -757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8067000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24885000, "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": 28882000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11292000, "long_term_debt": 80000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17510000, "shares_outstanding": 16297419, "operating_cash_flow": 3236000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1891000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-295000", "netIncome": "-757000", "grossProfit": "14212000", "totalRevenue": "74879000", "costOfRevenue": "60667000", "interestExpense": "87000", "operatingIncome": "-697000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47000" }, "balance": { "totalDebt": "358000", "totalAssets": "28882000", "longTermDebt": "80000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "16297419", "totalCurrentAssets": "24885000", "totalShareholderEquity": "17510000", "totalCurrentLiabilities": "11292000", "cashAndShortTermInvestments": "8067000" }, "cashflow": { "freeCashFlow": "3207000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1891000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3236000", "repurchaseOfStock": null, "capitalExpenditures": "-29000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "income_statement": { "revenue": 60317000, "cost_of_revenue": 47066000, "gross_profit": 13251000, "ebit": 1799000, "ebitda": 1854000, "pretax_income": null, "tax_provision": null, "net_income": 6987000, "net_income_to_common": 6987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2969000, "total_current_assets": 21741000, "total_assets": 27044000, "short_term_debt": 374000, "long_term_debt": 358000, "total_debt": 1001000, "total_liabilities": null, "total_equity": 14250000, "shares_outstanding": 15768017, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -808000, "capital_expenditure": -43000, "free_cash_flow": -851000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 189000, "net_debt_issued": 374000 }, "complete_fields": { "id": 391923, "ticker_id": 26936, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1854000", "netIncome": "6987000", "grossProfit": "13251000", "totalRevenue": "60317000", "costOfRevenue": "47066000", "interestExpense": "87000", "operatingIncome": "1799000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "55000" }, "balance": { "totalDebt": "1001000", "totalAssets": "27044000", "longTermDebt": "358000", "shortTermDebt": "374000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "15768017", "totalCurrentAssets": "21741000", "totalShareholderEquity": "14250000", "totalCurrentLiabilities": "12436000", "cashAndShortTermInvestments": "2969000" }, "cashflow": { "freeCashFlow": "-851000", "dividendsPaid": null, "issuanceOfDebt": "374000", "issuanceOfStock": "189000", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-808000", "repurchaseOfStock": null, "capitalExpenditures": "-43000" } }, "revenue": 60317000, "cost_of_revenue": 47066000, "gross_profit": 13251000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1799000, "depreciation_amortisation": 55000, "ebitda": 1854000, "interest_expense": 87000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6987000, "net_income_continuing_ops": null, "net_income_to_common": 6987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2969000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21741000, "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": 27044000, "short_term_debt": 374000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12436000, "long_term_debt": 358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14250000, "shares_outstanding": 15768017, "operating_cash_flow": -808000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 189000, "net_debt_issued": 374000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1854000", "netIncome": "6987000", "grossProfit": "13251000", "totalRevenue": "60317000", "costOfRevenue": "47066000", "interestExpense": "87000", "operatingIncome": "1799000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "55000" }, "balance": { "totalDebt": "1001000", "totalAssets": "27044000", "longTermDebt": "358000", "shortTermDebt": "374000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "15768017", "totalCurrentAssets": "21741000", "totalShareholderEquity": "14250000", "totalCurrentLiabilities": "12436000", "cashAndShortTermInvestments": "2969000" }, "cashflow": { "freeCashFlow": "-851000", "dividendsPaid": null, "issuanceOfDebt": "374000", "issuanceOfStock": "189000", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-808000", "repurchaseOfStock": null, "capitalExpenditures": "-43000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+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": 20697000, "total_assets": 22762000, "short_term_debt": 183000, "long_term_debt": 799000, "total_debt": 982000, "total_liabilities": null, "total_equity": 6723000, "shares_outstanding": 16439641, "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": 391918, "ticker_id": 26936, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "982000", "totalAssets": "22762000", "longTermDebt": "799000", "shortTermDebt": "183000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "16439641", "totalCurrentAssets": "20697000", "totalShareholderEquity": "6723000", "totalCurrentLiabilities": "15240000", "cashAndShortTermInvestments": 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": 20697000, "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": 22762000, "short_term_debt": 183000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15240000, "long_term_debt": 799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6723000, "shares_outstanding": 16439641, "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": "982000", "totalAssets": "22762000", "longTermDebt": "799000", "shortTermDebt": "183000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "16439641", "totalCurrentAssets": "20697000", "totalShareholderEquity": "6723000", "totalCurrentLiabilities": "15240000", "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+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": 3858000, "total_current_assets": 23108000, "total_assets": 25170000, "short_term_debt": 148000, "long_term_debt": 894000, "total_debt": 1042000, "total_liabilities": null, "total_equity": 4212000, "shares_outstanding": 16383608, "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": 391919, "ticker_id": 26936, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:55.385667+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1042000", "totalAssets": "25170000", "longTermDebt": "894000", "shortTermDebt": "148000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16383608", "totalCurrentAssets": "23108000", "totalShareholderEquity": "4212000", "totalCurrentLiabilities": "20064000", "cashAndShortTermInvestments": "3858000" } }, "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": 3858000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23108000, "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": 25170000, "short_term_debt": 148000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20064000, "long_term_debt": 894000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4212000, "shares_outstanding": 16383608, "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": "1042000", "totalAssets": "25170000", "longTermDebt": "894000", "shortTermDebt": "148000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16383608", "totalCurrentAssets": "23108000", "totalShareholderEquity": "4212000", "totalCurrentLiabilities": "20064000", "cashAndShortTermInvestments": "3858000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }