{ "ticker": { "uuid": "d40d5f46-b8e2-4413-b64b-4f37d637250e", "symbol": "SAG", "name": "Science Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/d40d5f46-b8e2-4413-b64b-4f37d637250e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d40d5f46-b8e2-4413-b64b-4f37d637250e/" }, "ticker_metadata": { "id": 30797, "uuid": "d40d5f46-b8e2-4413-b64b-4f37d637250e", "symbol": "SAG", "name": "Science Group plc", "asset_type": "equity", "market_cap": 239841776, "stock_exchange_id": 19, "industry": "Consulting Services", "sector": "Industrials", "description": "Science Group plc, a services and systems company, operates in the science, technology, and engineering applications in the United Kingdom, rest of European Countries, North America, Asia, and internationally. The company offers advisory, product development, and regulatory services. It is also involved in the design, development, and manufacture of submarine atmosphere management systems; and design and supply of radio and audio semi-conductors/modules. In addition, the company provides property, production, and consultancy services. It serves industrial, defense and aerospace, medical, and consumer sectors. The company was formerly known as Sagentia Group plc and changed its name to Science Group plc in July 2015. Science Group plc was incorporated in 2008 and is headquartered in Cambridge, 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": "d40d5f46-b8e2-4413-b64b-4f37d637250e", "symbol": "SAG", "name": "Science Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/d40d5f46-b8e2-4413-b64b-4f37d637250e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d40d5f46-b8e2-4413-b64b-4f37d637250e/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.69, "value": 0.33, "quality": 0.87, "momentum": 0.8, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 585, "market_cap": 25239030570, "pe_ratio": 758.5667, "earnings_yield": 0.0013, "ebitda_to_ev": 0.0019, "shareholder_yield": 0.0006, "roe": 0.322, "piotroski_f_score": 7, "momentum_12_1": 0.2624, "volatility_252d": 0.0995 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:04.217591+00:00", "batch_id": "" }, "size": { "price_close": 585, "market_cap": 25239030570, "market_cap_usd": 25239030570, "enterprise_value": 25178242570, "shares_outstanding": 43143642, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 758.5667, "pb_ratio": 244.2897, "ptbv_ratio": 244.2897, "ps_ratio": 226.0286, "pcf_ratio": 1089.58, "pfcf_ratio": 1099.0216, "ev_ebitda": 523.9246, "ev_ebit": 1491.5137, "ev_sales": 225.4842, "ev_fcf": 1096.3746, "earnings_yield": 0.0013, "fcf_yield": 0.0009, "price_to_sales": 226.0286, "price_to_book": 244.2897, "price_to_cashflow": 1089.58, "ebitda_to_ev": 0.0019, "sales_yield": 0.0044 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": 0.0004, "shareholder_yield": 0.0006, "debt_paydown_yield": 0.0, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.4123, "operating_margin": 0.1512, "net_margin": 0.298, "ebitda_margin": 0.4304, "fcf_margin": 0.2057, "roe": 0.322, "roa": 0.2036, "roic": 0.2977, "roc_greenblatt": null, "asset_turnover": 0.6833, "cash_conversion": 0.6902, "accruals_ratio": 0.0619, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1217, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2817, "external_financing": 0.0657 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.2649, "debt_to_assets": 0.087, "interest_coverage": 15.4872, "current_ratio": 2.3836, "quick_ratio": 2.3836, "net_debt": -60788000, "local_beta": -0.0336, "volatility_252d": 0.0995, "volatility_60d": 0.2079, "max_drawdown_12m": -0.0826, "risk_adjusted_momentum": 2.6372 }, "growth": { "revenue_growth_1y": 0.009, "revenue_growth_3y_cagr": 0.0897, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.8704, "eps_growth_3y_cagr": 0.4662, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.243, "book_value_growth_1y": 0.2753, "revenue_growth": 0.009, "earnings_growth": 1.8704 }, "momentum": { "price_return_1m": -0.0032, "price_return_3m": 0.0835, "price_return_6m": 0.0687, "price_return_9m": 0.0448, "price_return_12m": 0.2583, "price_return_12m_ex1m": 0.2624, "momentum_6m": 0.0687, "momentum_12m": 0.2583, "momentum_12_1": 0.2624, "distance_from_52w_high": -0.01, "distance_from_52w_low": 0.1529, "relative_strength": 0.0851 }, "raw_ttm": { "revenue_ttm": 111663000, "gross_profit_ttm": 46036000, "ebit_ttm": 16881000, "ebitda_ttm": 48057000, "net_income_ttm": 33272000, "eps_diluted_ttm": 0.7712, "operating_cash_flow_ttm": 23164000, "capital_expenditure_ttm": -199000, "fcf_ttm": 22965000, "dividends_paid_ttm": -3564000, "share_repurchases_ttm": -10737000, "shares_issued_ttm": 4000, "interest_expense_ttm": 1090000, "cash_and_equivalents": 75006000, "total_current_assets": 102108000, "total_current_liabilities": 42838000, "net_ppe": null, "total_assets": 163424000, "total_debt": 14218000, "total_equity": 103316000, "net_working_capital": -15136000, "book_value_per_share": 2.3947, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.3947 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 20, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 69, "rank_pcf": 66, "rank_ev_ebitda": 37, "rank_ev_ebit": 79, "rank_earnings_yield": 19, "rank_fcf_yield": 34, "rank_dividend_yield": 51, "rank_shareholder_yield": 29, "rank_total_yield": 40, "rank_roe": 9, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 56, "rank_fcf_margin": 16, "rank_piotroski": 22, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 29 }, "composites": { "value_composite": 67, "quality_composite": 13, "momentum_composite": 20, "growth_composite": 20, "yield_composite": 27, "svqf_composite": 10, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 31, "quality_value_composite": 0.5358, "os_score": 0.69, "value_percentile": 0.33, "quality_percentile": 0.87, "momentum_percentile": 0.8, "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": 11, "small_cap_core_rank": 32, "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": 9151, "ticker_id": 30797, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:04.217591+00:00", "batch_id": "", "os_score_delta": null, "price_close": 585, "market_cap": 25239030570, "market_cap_usd": 25239030570, "enterprise_value": 25178242570, "shares_outstanding": 43143642, "fx_rate_to_usd": null, "pe_ratio": 758.56667979, "pb_ratio": 244.28966056, "ptbv_ratio": 244.28966056, "ps_ratio": 226.02859112, "pcf_ratio": 1089.57997626, "pfcf_ratio": 1099.02157936, "ev_ebitda": 523.92455979, "ev_ebit": 1491.51368817, "ev_sales": 225.48420309, "ev_fcf": 1096.37459482, "earnings_yield": 0.00131828, "fcf_yield": 0.0009121, "dividend_yield": 0.00014121, "buyback_yield": 0.00042525, "shareholder_yield": 0.00056646, "debt_paydown_yield": 9.91e-06, "total_yield": 0.00057637, "gross_margin": 0.41227622, "operating_margin": 0.1511781, "net_margin": 0.29796799, "ebitda_margin": 0.43037533, "fcf_margin": 0.20566347, "roe": 0.32204112, "roa": 0.20359311, "roic": 0.29770387, "roc_greenblatt": null, "asset_turnover": 0.68327173, "cash_conversion": 0.69022, "accruals_ratio": 0.06185138, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.26491458, "debt_to_assets": 0.08700069, "interest_coverage": 15.48715596, "current_ratio": 2.38358467, "quick_ratio": 2.38358467, "net_debt": -60788000, "revenue_growth_1y": 0.00898174, "revenue_growth_3y_cagr": 0.08967709, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.87037551, "eps_growth_3y_cagr": 0.46624617, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24296384, "book_value_growth_1y": 0.27534218, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.121737, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00323677, "price_return_3m": 0.0835185, "price_return_6m": 0.06867579, "price_return_9m": 0.04482142, "price_return_12m": 0.25827964, "price_return_12m_ex1m": 0.26236562, "distance_from_52w_high": -0.00998307, "distance_from_52w_low": 0.15290646, "relative_strength": 0.08513905, "local_beta": -0.0336, "volatility_252d": 0.099487, "volatility_60d": 0.207899, "max_drawdown_12m": -0.0826087, "revenue_ttm": 111663000, "gross_profit_ttm": 46036000, "ebit_ttm": 16881000, "ebitda_ttm": 48057000, "net_income_ttm": 33272000, "eps_diluted_ttm": 0.77119127, "operating_cash_flow_ttm": 23164000, "capital_expenditure_ttm": -199000, "fcf_ttm": 22965000, "dividends_paid_ttm": -3564000, "share_repurchases_ttm": -10737000, "shares_issued_ttm": 4000, "interest_expense_ttm": 1090000, "cash_and_equivalents": 75006000, "total_current_assets": 102108000, "total_current_liabilities": 42838000, "net_ppe": null, "total_assets": 163424000, "total_debt": 14218000, "total_equity": 103316000, "net_working_capital": -15136000, "book_value_per_share": 2.39469816, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.39469816, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 20, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 69, "rank_pcf": 66, "rank_ev_ebitda": 37, "rank_ev_ebit": 79, "rank_earnings_yield": 19, "rank_fcf_yield": 34, "rank_dividend_yield": 51, "rank_shareholder_yield": 29, "rank_total_yield": 40, "rank_roe": 9, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 56, "rank_fcf_margin": 16, "rank_piotroski": 22, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 29, "value_composite": 67, "quality_composite": 13, "momentum_composite": 20, "growth_composite": 20, "yield_composite": 27, "svqf_composite": 10, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 32, "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": 585, "os": 0.69, "value": 0.33, "quality": 0.87, "momentum": 0.8, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 758.5667, "earnings_yield": 0.0013, "shareholder_yield": 0.0006, "roe": 0.322, "momentum_12_1": 0.2624, "complete_fields": { "id": 9151, "ticker_id": 30797, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:04.217591+00:00", "batch_id": "", "os_score_delta": null, "price_close": 585, "market_cap": 25239030570, "market_cap_usd": 25239030570, "enterprise_value": 25178242570, "shares_outstanding": 43143642, "fx_rate_to_usd": null, "pe_ratio": 758.56667979, "pb_ratio": 244.28966056, "ptbv_ratio": 244.28966056, "ps_ratio": 226.02859112, "pcf_ratio": 1089.57997626, "pfcf_ratio": 1099.02157936, "ev_ebitda": 523.92455979, "ev_ebit": 1491.51368817, "ev_sales": 225.48420309, "ev_fcf": 1096.37459482, "earnings_yield": 0.00131828, "fcf_yield": 0.0009121, "dividend_yield": 0.00014121, "buyback_yield": 0.00042525, "shareholder_yield": 0.00056646, "debt_paydown_yield": 9.91e-06, "total_yield": 0.00057637, "gross_margin": 0.41227622, "operating_margin": 0.1511781, "net_margin": 0.29796799, "ebitda_margin": 0.43037533, "fcf_margin": 0.20566347, "roe": 0.32204112, "roa": 0.20359311, "roic": 0.29770387, "roc_greenblatt": null, "asset_turnover": 0.68327173, "cash_conversion": 0.69022, "accruals_ratio": 0.06185138, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.26491458, "debt_to_assets": 0.08700069, "interest_coverage": 15.48715596, "current_ratio": 2.38358467, "quick_ratio": 2.38358467, "net_debt": -60788000, "revenue_growth_1y": 0.00898174, "revenue_growth_3y_cagr": 0.08967709, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.87037551, "eps_growth_3y_cagr": 0.46624617, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24296384, "book_value_growth_1y": 0.27534218, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.121737, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00323677, "price_return_3m": 0.0835185, "price_return_6m": 0.06867579, "price_return_9m": 0.04482142, "price_return_12m": 0.25827964, "price_return_12m_ex1m": 0.26236562, "distance_from_52w_high": -0.00998307, "distance_from_52w_low": 0.15290646, "relative_strength": 0.08513905, "local_beta": -0.0336, "volatility_252d": 0.099487, "volatility_60d": 0.207899, "max_drawdown_12m": -0.0826087, "revenue_ttm": 111663000, "gross_profit_ttm": 46036000, "ebit_ttm": 16881000, "ebitda_ttm": 48057000, "net_income_ttm": 33272000, "eps_diluted_ttm": 0.77119127, "operating_cash_flow_ttm": 23164000, "capital_expenditure_ttm": -199000, "fcf_ttm": 22965000, "dividends_paid_ttm": -3564000, "share_repurchases_ttm": -10737000, "shares_issued_ttm": 4000, "interest_expense_ttm": 1090000, "cash_and_equivalents": 75006000, "total_current_assets": 102108000, "total_current_liabilities": 42838000, "net_ppe": null, "total_assets": 163424000, "total_debt": 14218000, "total_equity": 103316000, "net_working_capital": -15136000, "book_value_per_share": 2.39469816, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.39469816, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 20, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 69, "rank_pcf": 66, "rank_ev_ebitda": 37, "rank_ev_ebit": 79, "rank_earnings_yield": 19, "rank_fcf_yield": 34, "rank_dividend_yield": 51, "rank_shareholder_yield": 29, "rank_total_yield": 40, "rank_roe": 9, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 56, "rank_fcf_margin": 16, "rank_piotroski": 22, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 29, "value_composite": 67, "quality_composite": 13, "momentum_composite": 20, "growth_composite": 20, "yield_composite": 27, "svqf_composite": 10, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "income_statement": { "revenue": 111663000, "cost_of_revenue": 65627000, "gross_profit": 46036000, "ebit": 16881000, "ebitda": 48057000, "pretax_income": null, "tax_provision": null, "net_income": 33272000, "net_income_to_common": 33272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75006000, "total_current_assets": 102108000, "total_assets": 163424000, "short_term_debt": 600000, "long_term_debt": 10832000, "total_debt": 14218000, "total_liabilities": null, "total_equity": 103316000, "shares_outstanding": 43143642, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23164000, "capital_expenditure": -199000, "free_cash_flow": 22965000, "dividends_paid": -3564000, "share_repurchases": -10737000, "shares_issued": 4000, "net_debt_issued": -250000 }, "complete_fields": { "id": 397522, "ticker_id": 30797, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48057000", "netIncome": "33272000", "grossProfit": "46036000", "totalRevenue": "111663000", "costOfRevenue": "65627000", "interestExpense": "1090000", "operatingIncome": "16881000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5472000" }, "balance": { "totalDebt": "14218000", "totalAssets": "163424000", "longTermDebt": "10832000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43143642", "totalCurrentAssets": "102108000", "totalShareholderEquity": "103316000", "totalCurrentLiabilities": "42838000", "cashAndShortTermInvestments": "75006000" }, "cashflow": { "freeCashFlow": "22965000", "dividendsPaid": "-3564000", "issuanceOfDebt": null, "issuanceOfStock": "4000", "repaymentOfDebt": "-250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "23164000", "repurchaseOfStock": "-10737000", "capitalExpenditures": "-199000" } }, "revenue": 111663000, "cost_of_revenue": 65627000, "gross_profit": 46036000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16881000, "depreciation_amortisation": 5472000, "ebitda": 48057000, "interest_expense": 1090000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33272000, "net_income_continuing_ops": null, "net_income_to_common": 33272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75006000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102108000, "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": 163424000, "short_term_debt": 600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42838000, "long_term_debt": 10832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 103316000, "shares_outstanding": 43143642, "operating_cash_flow": 23164000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3564000, "share_repurchases": -10737000, "shares_issued": 4000, "net_debt_issued": -250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 22965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48057000", "netIncome": "33272000", "grossProfit": "46036000", "totalRevenue": "111663000", "costOfRevenue": "65627000", "interestExpense": "1090000", "operatingIncome": "16881000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5472000" }, "balance": { "totalDebt": "14218000", "totalAssets": "163424000", "longTermDebt": "10832000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43143642", "totalCurrentAssets": "102108000", "totalShareholderEquity": "103316000", "totalCurrentLiabilities": "42838000", "cashAndShortTermInvestments": "75006000" }, "cashflow": { "freeCashFlow": "22965000", "dividendsPaid": "-3564000", "issuanceOfDebt": null, "issuanceOfStock": "4000", "repaymentOfDebt": "-250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "23164000", "repurchaseOfStock": "-10737000", "capitalExpenditures": "-199000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "income_statement": { "revenue": 110669000, "cost_of_revenue": 65491000, "gross_profit": 45178000, "ebit": 14881000, "ebitda": 21125000, "pretax_income": null, "tax_provision": null, "net_income": 12020000, "net_income_to_common": 12020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41451000, "total_current_assets": 72976000, "total_assets": 141094000, "short_term_debt": 1200000, "long_term_debt": 10572000, "total_debt": 15495000, "total_liabilities": null, "total_equity": 84005000, "shares_outstanding": 44738465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18476000, "capital_expenditure": null, "free_cash_flow": 18476000, "dividends_paid": -3657000, "share_repurchases": -4959000, "shares_issued": 3000, "net_debt_issued": -1200000 }, "complete_fields": { "id": 397525, "ticker_id": 30797, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21125000", "netIncome": "12020000", "grossProfit": "45178000", "totalRevenue": "110669000", "costOfRevenue": "65491000", "interestExpense": "605000", "operatingIncome": "14881000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5781000" }, "balance": { "totalDebt": "15495000", "totalAssets": "141094000", "longTermDebt": "10572000", "shortTermDebt": "1200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "44738465", "totalCurrentAssets": "72976000", "totalShareholderEquity": "84005000", "totalCurrentLiabilities": "39187000", "cashAndShortTermInvestments": "41451000" }, "cashflow": { "freeCashFlow": "18476000", "dividendsPaid": "-3657000", "issuanceOfDebt": null, "issuanceOfStock": "3000", "repaymentOfDebt": "-1200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "18476000", "repurchaseOfStock": "-4959000", "capitalExpenditures": null } }, "revenue": 110669000, "cost_of_revenue": 65491000, "gross_profit": 45178000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14881000, "depreciation_amortisation": 5781000, "ebitda": 21125000, "interest_expense": 605000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12020000, "net_income_continuing_ops": null, "net_income_to_common": 12020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41451000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72976000, "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": 141094000, "short_term_debt": 1200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39187000, "long_term_debt": 10572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15495000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84005000, "shares_outstanding": 44738465, "operating_cash_flow": 18476000, "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": -3657000, "share_repurchases": -4959000, "shares_issued": 3000, "net_debt_issued": -1200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21125000", "netIncome": "12020000", "grossProfit": "45178000", "totalRevenue": "110669000", "costOfRevenue": "65491000", "interestExpense": "605000", "operatingIncome": "14881000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5781000" }, "balance": { "totalDebt": "15495000", "totalAssets": "141094000", "longTermDebt": "10572000", "shortTermDebt": "1200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "44738465", "totalCurrentAssets": "72976000", "totalShareholderEquity": "84005000", "totalCurrentLiabilities": "39187000", "cashAndShortTermInvestments": "41451000" }, "cashflow": { "freeCashFlow": "18476000", "dividendsPaid": "-3657000", "issuanceOfDebt": null, "issuanceOfStock": "3000", "repaymentOfDebt": "-1200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "18476000", "repurchaseOfStock": "-4959000", "capitalExpenditures": null } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "income_statement": { "revenue": 113341000, "cost_of_revenue": 67090000, "gross_profit": 46251000, "ebit": 8314000, "ebitda": 15149000, "pretax_income": null, "tax_provision": null, "net_income": 5524000, "net_income_to_common": 5524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32830000, "total_current_assets": 59294000, "total_assets": 132830000, "short_term_debt": 1200000, "long_term_debt": 11756000, "total_debt": 16901000, "total_liabilities": null, "total_equity": 78366000, "shares_outstanding": 45458972, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7912000, "capital_expenditure": -80000, "free_cash_flow": 7832000, "dividends_paid": -2259000, "share_repurchases": -3875000, "shares_issued": 10000, "net_debt_issued": -1200000 }, "complete_fields": { "id": 397526, "ticker_id": 30797, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15149000", "netIncome": "5524000", "grossProfit": "46251000", "totalRevenue": "113341000", "costOfRevenue": "67090000", "interestExpense": "839000", "operatingIncome": "8314000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6691000" }, "balance": { "totalDebt": "16901000", "totalAssets": "132830000", "longTermDebt": "11756000", "shortTermDebt": "1200000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "45458972", "totalCurrentAssets": "59294000", "totalShareholderEquity": "78366000", "totalCurrentLiabilities": "35727000", "cashAndShortTermInvestments": "32830000" }, "cashflow": { "freeCashFlow": "7832000", "dividendsPaid": "-2259000", "issuanceOfDebt": null, "issuanceOfStock": "10000", "repaymentOfDebt": "-1200000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7912000", "repurchaseOfStock": "-3875000", "capitalExpenditures": "-80000" } }, "revenue": 113341000, "cost_of_revenue": 67090000, "gross_profit": 46251000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8314000, "depreciation_amortisation": 6691000, "ebitda": 15149000, "interest_expense": 839000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5524000, "net_income_continuing_ops": null, "net_income_to_common": 5524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32830000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 59294000, "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": 132830000, "short_term_debt": 1200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35727000, "long_term_debt": 11756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78366000, "shares_outstanding": 45458972, "operating_cash_flow": 7912000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -80000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2259000, "share_repurchases": -3875000, "shares_issued": 10000, "net_debt_issued": -1200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15149000", "netIncome": "5524000", "grossProfit": "46251000", "totalRevenue": "113341000", "costOfRevenue": "67090000", "interestExpense": "839000", "operatingIncome": "8314000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6691000" }, "balance": { "totalDebt": "16901000", "totalAssets": "132830000", "longTermDebt": "11756000", "shortTermDebt": "1200000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "45458972", "totalCurrentAssets": "59294000", "totalShareholderEquity": "78366000", "totalCurrentLiabilities": "35727000", "cashAndShortTermInvestments": "32830000" }, "cashflow": { "freeCashFlow": "7832000", "dividendsPaid": "-2259000", "issuanceOfDebt": null, "issuanceOfStock": "10000", "repaymentOfDebt": "-1200000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7912000", "repurchaseOfStock": "-3875000", "capitalExpenditures": "-80000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "income_statement": { "revenue": 86301000, "cost_of_revenue": 47947000, "gross_profit": 38354000, "ebit": 11096000, "ebitda": 16956000, "pretax_income": null, "tax_provision": null, "net_income": 10555000, "net_income_to_common": 10555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46512000, "total_current_assets": 63972000, "total_assets": 127276000, "short_term_debt": 1200000, "long_term_debt": 12939000, "total_debt": 16021000, "total_liabilities": null, "total_equity": 78199000, "shares_outstanding": 45436823, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15271000, "capital_expenditure": -92000, "free_cash_flow": 15179000, "dividends_paid": -2270000, "share_repurchases": -1321000, "shares_issued": 1000, "net_debt_issued": -1200000 }, "complete_fields": { "id": 397527, "ticker_id": 30797, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16956000", "netIncome": "10555000", "grossProfit": "38354000", "totalRevenue": "86301000", "costOfRevenue": "47947000", "interestExpense": "612000", "operatingIncome": "11096000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5248000" }, "balance": { "totalDebt": "16021000", "totalAssets": "127276000", "longTermDebt": "12939000", "shortTermDebt": "1200000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "45436823", "totalCurrentAssets": "63972000", "totalShareholderEquity": "78199000", "totalCurrentLiabilities": "34646000", "cashAndShortTermInvestments": "46512000" }, "cashflow": { "freeCashFlow": "15179000", "dividendsPaid": "-2270000", "issuanceOfDebt": null, "issuanceOfStock": "1000", "repaymentOfDebt": "-1200000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "15271000", "repurchaseOfStock": "-1321000", "capitalExpenditures": "-92000" } }, "revenue": 86301000, "cost_of_revenue": 47947000, "gross_profit": 38354000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11096000, "depreciation_amortisation": 5248000, "ebitda": 16956000, "interest_expense": 612000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10555000, "net_income_continuing_ops": null, "net_income_to_common": 10555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46512000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 63972000, "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": 127276000, "short_term_debt": 1200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34646000, "long_term_debt": 12939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78199000, "shares_outstanding": 45436823, "operating_cash_flow": 15271000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -92000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2270000, "share_repurchases": -1321000, "shares_issued": 1000, "net_debt_issued": -1200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16956000", "netIncome": "10555000", "grossProfit": "38354000", "totalRevenue": "86301000", "costOfRevenue": "47947000", "interestExpense": "612000", "operatingIncome": "11096000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5248000" }, "balance": { "totalDebt": "16021000", "totalAssets": "127276000", "longTermDebt": "12939000", "shortTermDebt": "1200000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "45436823", "totalCurrentAssets": "63972000", "totalShareholderEquity": "78199000", "totalCurrentLiabilities": "34646000", "cashAndShortTermInvestments": "46512000" }, "cashflow": { "freeCashFlow": "15179000", "dividendsPaid": "-2270000", "issuanceOfDebt": null, "issuanceOfStock": "1000", "repaymentOfDebt": "-1200000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "15271000", "repurchaseOfStock": "-1321000", "capitalExpenditures": "-92000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -4859000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397528, "ticker_id": 30797, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4859000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4859000" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+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": 75006000, "total_current_assets": 102108000, "total_assets": 163424000, "short_term_debt": 600000, "long_term_debt": 10832000, "total_debt": 14218000, "total_liabilities": null, "total_equity": 103316000, "shares_outstanding": 43143642, "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": 397521, "ticker_id": 30797, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "14218000", "totalAssets": "163424000", "longTermDebt": "10832000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43143642", "totalCurrentAssets": "102108000", "totalShareholderEquity": "103316000", "totalCurrentLiabilities": "42838000", "cashAndShortTermInvestments": "75006000" } }, "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": 75006000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102108000, "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": 163424000, "short_term_debt": 600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42838000, "long_term_debt": 10832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 103316000, "shares_outstanding": 43143642, "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": "14218000", "totalAssets": "163424000", "longTermDebt": "10832000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43143642", "totalCurrentAssets": "102108000", "totalShareholderEquity": "103316000", "totalCurrentLiabilities": "42838000", "cashAndShortTermInvestments": "75006000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+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": 84423000, "total_current_assets": 106589000, "total_assets": 170336000, "short_term_debt": 600000, "long_term_debt": 11124000, "total_debt": 14897000, "total_liabilities": null, "total_equity": 107365000, "shares_outstanding": 44448355, "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": 397523, "ticker_id": 30797, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "14897000", "totalAssets": "170336000", "longTermDebt": "11124000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "44448355", "totalCurrentAssets": "106589000", "totalShareholderEquity": "107365000", "totalCurrentLiabilities": "44392000", "cashAndShortTermInvestments": "84423000" } }, "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": 84423000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 106589000, "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": 170336000, "short_term_debt": 600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44392000, "long_term_debt": 11124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 107365000, "shares_outstanding": 44448355, "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": "14897000", "totalAssets": "170336000", "longTermDebt": "11124000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "44448355", "totalCurrentAssets": "106589000", "totalShareholderEquity": "107365000", "totalCurrentLiabilities": "44392000", "cashAndShortTermInvestments": "84423000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+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": 41451000, "total_current_assets": 72976000, "total_assets": 141094000, "short_term_debt": 1200000, "long_term_debt": 10572000, "total_debt": 15495000, "total_liabilities": null, "total_equity": 84005000, "shares_outstanding": 44738465, "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": 397524, "ticker_id": 30797, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:17:47.241026+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "15495000", "totalAssets": "141094000", "longTermDebt": "10572000", "shortTermDebt": "1200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "44738465", "totalCurrentAssets": "72976000", "totalShareholderEquity": "84005000", "totalCurrentLiabilities": "39187000", "cashAndShortTermInvestments": "41451000" } }, "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": 41451000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72976000, "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": 141094000, "short_term_debt": 1200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39187000, "long_term_debt": 10572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15495000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84005000, "shares_outstanding": 44738465, "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": "15495000", "totalAssets": "141094000", "longTermDebt": "10572000", "shortTermDebt": "1200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "44738465", "totalCurrentAssets": "72976000", "totalShareholderEquity": "84005000", "totalCurrentLiabilities": "39187000", "cashAndShortTermInvestments": "41451000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }